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

{"sheet":"RawAll","index":0,"n_rows":4168,"n_cols":60,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Paste->"]
[{"$f":"IF(C12=\"MESSAGE\",E12,\"\")","v":""},{"$f":"IF(A12=\"\",\"\",ROW())","v":""}]
["","","Table","01:00:00","MAINWAPP,","adb"]
["",""]
[{"$f":"IF(C15=\"MESSAGE\",E15,\"\")","v":"Objective"},{"$f":"IF(A15=\"\",\"\",ROW())","v":15},"MESSAGE","Int_V2","Objective"]
[{"$f":"IF(C16=\"MESSAGE\",E16,\"\")","v":""},{"$f":"IF(A16=\"\",\"\",ROW())","v":""},"May","10,",2013,"16:43:00"]
["",""]
["","",null,"obj"]
["",""]
["","",2010,257931400]
["","",2011,0]
["","",2012,0]
["","",2013,0]
["","",2014,0]
["","",2015,0]
["","",2016,0]
["","",2017,0]
["","",2018,0]
["","",2019,0]
["","",2020,0]
["","",2021,0]
["","",2022,0]
["","",2023,0]
["","",2024,0]
["","",2025,0]
["","",2026,0]
["","",2027,0]
["","",2028,0]
["","",2029,0]
["","",2030,0]
["","",2031,0]
["","",2040,0]
["","",2050,0]
["",""]
["",""]
["","","Table","02:00:00","MAINWAPP,","adb"]
["",""]
["TransmissionOutput",48,"MESSAGE","Int_V2","TransmissionOutput"]
["","","May","10,",2013,"16:43:00"]
["",""]
["","",null,"ELEXGHwCIwOut","ELEXGHwTBwOut","ELEXSEwMAwOut","ELEXCIwBUwOut","ELEXNGwTBwOut","ELEXNGwNIwOut","ELEXCIwGHwOut","ELEXTBwGHwOut","ELEXMAwSEwOut","ELEXBUwCIwOut","ELEXTBwNGwOut","ELEXNIwNGwOut","ELNCDorGHwTBwOut","ELNCDorCIwGHwOut","ELNCDorTBwGHwOut","ELNCDorGHwCIwOut","ELNCCLSGCIwLIwOut","ELNCCLSGLIwGUwOut","ELNCCLSGLIwSIwOut","ELNCCLSGSIwGUwOut","ELNCCLSGLIwCIwOut","ELNCCLSGGUwLIwOut","ELNCCLSGSIwLIwOut","ELNCCLSGGUwSIwOut","ELNCOMVGSEwGUwOut","ELNCOMVGSEwGAwOut","ELNCOMVGGAwGBwOut","ELNCOMVGGBwGUwOut","ELNCOMVGGUwSEwOut","ELNCOMVGGAwSEwOut","ELNCOMVGGBwGAwOut","ELNCOMVGGUwGBwOut","ELNUCoNNGwNIwOut","ELNUCoNNIwTBwOut","ELNUCoNNIwBUwOut","ELNUCoNNIwNGwOut","ELNUCoNTBwNIwOut","ELNUCoNBUwNIwOut","ELNChubGHwBUwOut","ELNChubBUwMAwOut","ELNChubMAwCIwOut","ELNUhubGUwMAwOut","ELNChubBUwGHwOut","ELNChubMAwBUwOut","ELNChubCIwMAwOut","ELNUhubMAwGUwOut","ELNUDmeNGwTBwOut","ELNUDMeTBwGHwOut","ELNUDMeTBwNGwOut","ELNUDMeGHwTBwOut","ELNUOMVGMAwSEwOut","ELNUOMVSSEwMAwOut","ELNULICILIwCIwOut","ELNULICICIwLIwOut","ELNUNGTBNGwTBwOut","ELNUNGTBTBwNGwOut","ELNUIngDRcNGwOut"]
["",""]
["","",2010,0,0,21.36,87.14,223.12,67,0,0,0.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,0,531.17999999999995,68.510000000000005,124.2,309.47000000000003,2.8,34.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0,40.82,515.35,68.7,13.13,309.47000000000003,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,28.12,0,0,0,685.04,57.64,0,119.72,38.950000000000003,0,0,0,0,0,378.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.1,0,0,0,0,0,101.56,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,0,46.25,327.10000000000002,33.15,0,132.72,97.81,0,0,0,0,0,54.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49,0,0,0,0,0,194.07,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,109.12,0,26.56,0,33.81,0,0,97.81,0,342.71,0,170.62,0,0,0,37.549999999999997,0,0,25.37,0,3.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.72,0,0,0,0,0,162.82,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,193.82,0,160.97,0,35.700000000000003,325.69,0,59.83,0,685.04,0,444.32,0,0,0,250.68,186.75,0,0,0,0,0,63.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.12,0,140.82,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,220.07,0,37.18,0,37.57,0,0,6.04,0,685.04,0,398.13,521.29,0,0,188.84,187.11,0,0,0,0,0,57.41,0,12.7,0,0,0,0,0,4.6900000000000004,0,0,0,0,0,0,0,0,0,0,0,0,86.4,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,160.99,0,39.909999999999997,0,1.44,0,0,60.46,0,476.29,6.04,317.13,476.37,0,0,163.62,161.47999999999999,0,0,0,0,0,35.6,0,5.84,0,0,0,0,9.31,0.01,0,0,0,0,0,0,0,0,0,0,0,0,100.07,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,42.81,132.24,3.05,0,0,86.74,0,0,0,0,205.54,0,0,336.29,329.18,0,0,0,0,0,136.94999999999999,0,10.67,0,0,0,0,6.73,2.17,0,0,0,0,0,0,0,0,0,0,0,0,137.6,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,45.89,493.33,11.06,0,129.66,97.81,0,0,0,0,117.78,212.36,0,334.52,302.79000000000002,0,0,0,0,0,165.54,0,0,0,0,0.49,0,19.95,50.92,0,0,0,0,0,0,0,0,0,0,0,0,164.48,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,49.13,379.02,18.91,0,120.35,80.47,0,0,0,0,340.48,100.24,0,54.01,27.92,0,0,0,0,0,166.47,0,18.45,0,0,2.42,0,3.41,35.299999999999997,0,0,0,0,0,0,0,0,0,0,0,0,162.34,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,52.6,311.89,19.98,0,106.09,0,0,0,0,0,415.62,38.47,0,0,0,0,0,8.66,35.630000000000003,0,169.43,0,0,0,0,86.62,0,24.43,57.43,0,0,0,0,0,0,0,0,0,0,0,0,87.3,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,56.33,187.1,27.24,0,8.17,0,0,0,0,0,508.55,3.63,0,0,0,0,0,188.41,221.61,0,170.19,0,0,0,0,113.72,0,25.21,58.83,0,0,0,0,0,0,0,0,0,0,0,0,103.15,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,73.73,0,60.29,31.05,34.4,0,0,0,0,0,0,82.27,395.34,0,0,0,0,0,0,149.63999999999999,183.64,0,170.78,0,0,0,0,136.03,0,26.07,60.38,0,0,0,0,0,0,0,0,0,0,0,0,107.92,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,64.400000000000006,400.56,43.26,0,0,0,0,0,0,0,272.60000000000002,195.79,0,0,0,0,0,102.4,136.88999999999999,0,171.7,0,0,0,0,163.05000000000001,0,27.02,62.12,0,0,0,0,0,0,0,0,0,0,0,0,112.35,0,0,0,0,0,0,0,0,0,0,0,600]
["","",2026,0,0,0,68.69,685.04,52.43,0,101.53,0,0,0,0,0,250.82,388.31,0,0,0,0,0,175.81,214.35,0,46.23,0,0,0,0,192.38,1.94,29.99,65.95,0,0,0,0,0,0,0,0,0,0,0,0,116.94,0,19.190000000000001,0,0,0,0,0,0,0,8.89,0,1200]
["","",2027,0,0,0,73.08,685.04,56.28,0,123.81,0,0,0,0,0,294.41000000000003,358.78,0,0,0,0,0,165.68,206.17,0.03,49.14,0,0,0,0,185.12,0.52,29.59,66.33,0,0,0,0,0,0,0,0,0,0,0,0,121.44,0,19.190000000000001,0,0,0,0,0,0,0,8.89,0,1800]
["","",2028,0,0,0,77.69,685.04,54.43,0,145.94,0,0,0,0,0,311.18,310.45999999999998,0,0,0,0,0,132.32,172.47,0,50.61,0,0,0,0,203.05,2.58,32.76,70.45,0,0,0,0,0,0,0,0,0,0,0,0,126.35,0,0,0,0,0,0,0,0,0,8.89,0,2400]
["","",2029,0,0,4.3,82.56,685.04,60.37,0,49.18,0,0,0,0,0,202.88,391.96,0,0,0,0,0,91.04,131.74,0.33,53.35,0,0,0,0,217.17,10.14,41.65,80.53,0,0,0,0,0,0,0,0,0,0,0,0,127.21,0,0.26,0,0,0,0,0,0,0,0.94,0,3000]
["","",2030,0,0,0.1,48.3,685.04,90.22,0,259.45999999999998,0,0,0,0,0,6.35,620.85,0,0,0,0,0,64.55,106.9,0.67,53.73,0,0,0,0,220.43,18.63,51.31,91.25,0,0,24.09,0,0,0,14.66,0,0,0,0,0,135.05000000000001,0,120.59,0,0,0,0,0,0,0,327.49,0,3600]
["","",2031,0,0,0,9.99,685.04,159.38999999999999,0,309.47000000000003,4.8099999999999996,0,0,0,0,0.32,652.12,530.80999999999995,0,0,0,0,23.5,69.67,1.1299999999999999,65.099999999999994,0,0,0,0,222.41,24.59,58.58,99.81,0,18.489999999999998,70.42,0,1.62,0,12.15,0,0,0,0,0,146.93,0,642.86,455.56,0,0,0,0,0,0,327.49,0,6000]
["","",2040,0,0,7.31,79.97,634.92999999999995,75.87,0.48,211.27,0,0,0,0,0,129.76,377.52,0,51.79,0,0,0,54.06,37.29,3.78,0.34,0,0,39.39,67.709999999999994,103.4,55.53,80.27,123.77,14.82,4.91,30.49,0,0,0,0,0,18.62,140.54,144.16999999999999,0.76,33.17,0,323.5,195.13,0,0,34.520000000000003,41.05,2.0499999999999998,0,164.5,0,6000]
["","",2050,0,0,37,121.2,685.04,168.69,65.08,309.47000000000003,29.2,158.75,0,0,0,289,652.12,47.77,36.369999999999997,0,0,0,145.72999999999999,138.09,84.36,73.98,16.670000000000002,1.03,73.08,126.3,114.11,26.71,71.989999999999995,112.07,460.55,405.58,170.55,0,0,0,168.5,33.909999999999997,22.25,158.62,315.04000000000002,0,93.44,100.86,642.86,460.65,0,0,98.55,179.23,115.68,0,327.49,0,6000]
["",""]
["",""]
["","","Table","03:00:00","MAINWAPP,","adb"]
[{"$f":"IF(C80=\"MESSAGE\",E80,\"\")","v":""},{"$f":"IF(A80=\"\",\"\",ROW())","v":""}]
["TransmissionInput",81,"MESSAGE","Int_V2","TransmissionInput"]
["","","May","10,",2013,"16:43:00"]
["",""]
["","",null,"ELEXGHwCIwInp","ELEXGHwTBwInp","ELEXSEwMAwInp","ELEXCIwBUwInp","ELEXNGwTBwInp","ELEXNGwNIwInp","ELEXCIwGHwInp","ELEXTBwGHwInp","ELEXMAwSEwInp","ELEXBUwCIwInp","ELEXTBwNGwInp","ELEXNIwNGwInp","ELNCDorGHwTBwInp","ELNCDorCIwGHwInp","ELNCDorTBwGHwInp","ELNCDorGHwCIwInp","ELNCCLSGCIwLIwInp","ELNCCLSGLIwGUwInp","ELNCCLSGLIwSIwInp","ELNCCLSGSIwGUwInp","ELNCCLSGLIwCIwInp","ELNCCLSGGUwLIwInp","ELNCCLSGSIwLIwInp","ELNCCLSGGUwSIwInp","ELNCOMVGSEwGUwInp","ELNCOMVGSEwGAwInp","ELNCOMVGGAwGBwInp","ELNCOMVGGBwGUwInp","ELNCOMVGGUwSEwInp","ELNCOMVGGAwSEwInp","ELNCOMVGGBwGAwInp","ELNCOMVGGUwGBwInp","ELNUCoNNGwNIwInp","ELNUCoNNIwTBwInp","ELNUCoNNIwBUwInp","ELNUCoNNIwNGwInp","ELNUCoNTBwNIwInp","ELNUCoNBUwNIwInp","ELNChubGHwBUwInp","ELNChubBUwMAwInp","ELNChubMAwCIwInp","ELNUhubGUwMAwInp","ELNChubBUwGHwInp","ELNChubMAwBUwInp","ELNChubCIwMAwInp","ELNUhubMAwGUwInp","ELNUDmeNGwTBwInp","ELNUDMeTBwGHwInp","ELNUDMeTBwNGwInp","ELNUDMeGHwTBwInp","ELNUOMVGMAwSEwInp","ELNUOMVSSEwMAwInp","ELNULICILIwCIwInp","ELNULICICIwLIwInp","ELNUNGTBNGwTBwInp","ELNUNGTBTBwNGwInp"]
["",""]
["","",2010,0,0,22.6,90.28,228.84,68.8,0,0,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,0,544.79999999999995,70.349999999999994,128.08000000000001,317.41000000000003,2.96,35.369999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0,42.3,528.55999999999995,70.55,13.54,317.41000000000003,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,29,0,0,0,702.61,59.19,0,122.79,41.2,0,0,0,0,0,387.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.64,0,0,0,0,0,106.12,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,0,47.92,335.49,34.049999999999997,0,136.13,103.46,0,0,0,0,0,55.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51,0,0,0,0,0,202.79,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,111.92,0,27.52,0,34.72,0,0,103.46,0,351.5,0,174.99,0,0,0,38.51,0,0,26.02,0,3.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.87,0,0,0,0,0,170.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,198.79,0,166.77,0,36.659999999999997,335.87,0,63.28,0,702.61,0,455.71,0,0,0,257.11,191.54,0,0,0,0,0,65.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.28,0,147.15,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,225.71,0,38.520000000000003,0,38.58,0,0,6.39,0,702.61,0,408.34,531.91999999999996,0,0,193.69,191.91,0,0,0,0,0,58.88,0,13.03,0,0,0,0,0,4.99,0,0,0,0,0,0,0,0,0,0,0,0,90.28,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,165.12,0,41.35,0,1.48,0,0,63.95,0,488.5,6.2,325.26,486.1,0,0,167.81,165.62,0,0,0,0,0,36.51,0,5.99,0,0,0,0,9.59,0.01,0,0,0,0,0,0,0,0,0,0,0,0,104.57,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,44.36,135.63,3.13,0,0,91.75,0,0,0,0,209.73,0,0,344.92,337.62,0,0,0,0,0,140.46,0,10.95,0,0,0,0,6.93,2.31,0,0,0,0,0,0,0,0,0,0,0,0,143.79,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,47.54,505.97,11.35,0,132.99,103.46,0,0,0,0,120.19,217.81,0,343.1,310.56,0,0,0,0,0,169.78,0,0,0,0,0.54,0,20.54,54.12,0,0,0,0,0,0,0,0,0,0,0,0,171.87,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,50.9,388.74,19.420000000000002,0,123.43,85.12,0,0,0,0,347.43,102.81,0,55.4,28.64,0,0,0,0,0,170.74,0,18.920000000000002,0,0,2.67,0,3.51,37.51,0,0,0,0,0,0,0,0,0,0,0,0,169.64,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,54.5,319.89,20.51,0,108.81,0,0,0,0,0,424.11,39.450000000000003,0,0,0,0,0,8.89,36.54,0,173.77,0,0,0,0,95.61,0,25.16,61.03,0,0,0,0,0,0,0,0,0,0,0,0,91.22,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,58.36,191.9,27.97,0,8.3800000000000008,0,0,0,0,0,518.91999999999996,3.72,0,0,0,0,0,193.24,227.29,0,174.56,0,0,0,0,125.52,0,25.97,62.52,0,0,0,0,0,0,0,0,0,0,0,0,107.78,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,75.62,0,62.46,31.85,35.32,0,0,0,0,0,0,84.37,403.41,0,0,0,0,0,0,153.47999999999999,188.35,0,175.16,0,0,0,0,150.13999999999999,0,26.84,64.16,0,0,0,0,0,0,0,0,0,0,0,0,112.77,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,66.72,410.83,44.42,0,0,0,0,0,0,0,278.16000000000003,200.81,0,0,0,0,0,105.02,140.4,0,176.11,0,0,0,0,179.97,0,27.83,66.010000000000005,0,0,0,0,0,0,0,0,0,0,0,0,117.4,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,71.16,702.61,53.84,0,104.13,0,0,0,0,0,255.93,398.26,0,0,0,0,0,180.32,219.85,0,47.41,0,0,0,0,212.34,1.99,30.89,70.09,0,0,0,0,0,0,0,0,0,0,0,0,122.19,0,20.02,0,0,0,0,0,0,0,9.16,0]
["","",2027,0,0,0,75.72,702.61,57.79,0,126.98,0,0,0,0,0,300.41000000000003,367.98,0,0,0,0,0,169.93,211.46,0.03,50.4,0,0,0,0,204.33,0.53,30.47,70.489999999999995,0,0,0,0,0,0,0,0,0,0,0,0,126.9,0,20.02,0,0,0,0,0,0,0,9.16,0]
["","",2028,0,0,0,80.489999999999995,702.61,55.89,0,149.69,0,0,0,0,0,317.52999999999997,318.42,0,0,0,0,0,135.72,176.9,0,51.91,0,0,0,0,224.12,2.65,33.74,74.86,0,0,0,0,0,0,0,0,0,0,0,0,132.03,0,0,0,0,0,0,0,0,0,9.16,0]
["","",2029,0,0,4.55,85.54,702.61,62,0,50.44,0,0,0,0,0,207.02,402.01,0,0,0,0,0,93.37,135.12,0.35,54.72,0,0,0,0,239.7,10.4,42.9,85.58,0,0,0,0,0,0,0,0,0,0,0,0,132.93,0,0.28000000000000003,0,0,0,0,0,0,0,0.97,0]
["","",2030,0,0,0.1,50.04,702.61,92.64,0,266.12,0,0,0,0,0,6.48,636.77,0,0,0,0,0,66.209999999999994,109.64,0.72,55.11,0,0,0,0,243.3,19.11,52.85,96.97,0,0,25.49,0,0,0,15.04,0,0,0,0,0,141.12,0,125.75,0,0,0,0,0,0,0,337.27,0]
["","",2031,0,0,0,10.35,702.61,163.66999999999999,0,317.41000000000003,5.09,0,0,0,0,0.33,668.84,541.64,0,0,0,0,24.1,71.459999999999994,1.21,66.77,0,0,0,0,245.48,25.22,60.33,106.07,0,19.2,74.510000000000005,0,1.68,0,12.46,0,0,0,0,0,153.53,0,670.34,469.16,0,0,0,0,0,0,337.27,0]
["","",2040,0,0,7.73,82.85,651.21,77.91,0.49,216.68,0,0,0,0,0,132.4,387.2,0,53.12,0,0,0,55.44,38.25,4.0599999999999996,0.35,0,0,40.57,71.959999999999994,114.12,56.96,82.67,131.53,15.29,5.0999999999999996,32.26,0,0,0,0,0,19.46,146.55000000000001,147.86000000000001,0.81,34.659999999999997,0,337.33,200.95,0,0,35.549999999999997,42.28,2.11,0,169.41,0]
["","",2050,0,0,39.14,125.57,702.61,173.23,67.12,317.41000000000003,30.89,164.47,0,0,0,294.89999999999998,668.84,48.74,37.31,0,0,0,149.47,141.63,90.51,75.88,18.399999999999999,1.06,75.260000000000005,134.22,125.95,27.39,74.14,119.1,475.29,421.17,180.48,0,0,0,172.82,36.229999999999997,23.25,165.4,323.12,0,97.64,105.17,670.34,474.41,0,0,101.5,184.58,119.13,0,337.27,0]
["",""]
["",""]
["","","Table","04:00:00","MAINWAPP,","adb"]
["",""]
["TransmissionCapacity",114,"MESSAGE","Int_V2","TransmissionCapacity"]
["","","May","10,",2013,"16:43:00"]
["",""]
["","",null,"ELEXGHwCIwCap","ELEXGHwTBwCap","ELEXSEwMAwCap","ELEXCIwBUwCap","ELEXNGwTBwCap","ELEXNGwNIwCap","ELEXCIwGHwCap","ELEXTBwGHwCap","ELEXMAwSEwCap","ELEXBUwCIwCap","ELEXTBwNGwCap","ELEXNIwNGwCap","ELNCDorGHwTBwCap","ELNCDorCIwGHwCap","ELNCDorTBwGHwCap","ELNCDorGHwCIwCap","ELNCCLSGCIwLIwCap","ELNCCLSGLIwGUwCap","ELNCCLSGLIwSIwCap","ELNCCLSGSIwGUwCap","ELNCCLSGLIwCIwCap","ELNCCLSGGUwLIwCap","ELNCCLSGSIwLIwCap","ELNCCLSGGUwSIwCap","ELNCOMVGSEwGUwCap","ELNCOMVGSEwGAwCap","ELNCOMVGGAwGBwCap","ELNCOMVGGBwGUwCap","ELNCOMVGGUwSEwCap","ELNCOMVGGAwSEwCap","ELNCOMVGGBwGAwCap","ELNCOMVGGUwGBwCap","ELNUCoNNGwNIwCap","ELNUCoNNIwTBwCap","ELNUCoNNIwBUwCap","ELNUCoNNIwNGwCap","ELNUCoNTBwNIwCap","ELNUCoNBUwNIwCap","ELNChubGHwBUwCap","ELNChubBUwMAwCap","ELNChubMAwCIwCap","ELNUhubGUwMAwCap","ELNChubBUwGHwCap","ELNChubMAwBUwCap","ELNChubCIwMAwCap","ELNUhubMAwGUwCap","ELNUDmeNGwTBwCap","ELNUDMeTBwGHwCap","ELNUDMeTBwNGwCap","ELNUDMeGHwTBwCap","ELNUOMVGMAwSEwCap","ELNUOMVSSEwMAwCap","ELNULICILIwCIwCap","ELNULICICIwLIwCap","ELNUNGTBNGwTBwCap","ELNUNGTBTBwNGwCap","ELNUIngDRcNGwCap"]
["",""]
["","",2010,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320,0,0,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.92,0,0,0,0,0,0,0,2.68,0,892]
["",""]
["","",2026,243.66,0,0,0,0,2.8,0]
["",""]
["","",2026,260.54000000000002,77.56,0.14000000000000001,2.64,0.39,14.88,0,0,0,163.30000000000001,0,0,0,0]
["",""]
["","",2026,409.8,88.73,3.39,12.59,9.1199999999999992,34.590000000000003,0,0,0,289.76,0,0,0,0]
["","",2010,0,9.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,28.78,7.75,0,1.61,1.52,4.25,0,0,0,18.09,0,0,0,0]
["","",2020,45,0,7.3,115.7]
["","",2027,-1254.3699999999999,0,-2016.47,-1858.26,0]
["","",2011,0,0,2259.9299999999998,0,0,56.16,0]
["","",2027,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,15.2,0,0,0,0,0,0,0,0,678.51,0,0,0,0,0,0,107.3,0,0,0]
["","",2011,637.19000000000005,70.23,6.37,10.130000000000001,0.67,0,0,0,0,449.7,5.4,0,0,0]
["","",2027,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,40.200000000000003,0,0,0,0,0,0,0,0,798.32,0,0,0,0,0,0,429.49,0,0,0]
["","",2011,860.42,76.180000000000007,78.5,19.72,16.84,0,0,0,0,766.76,134.80000000000001,0,0,0]
["","",2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40.200000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,429.49,0,0,0]
["","",2011,5.5,7.74,0,0,5.64,0,0,0,0,0,25.76,0,0,0]
["","",2027,529.6,0,56,902.7]
["","",2021,-1079.05,0,-1692.63,-1621.12]
["","",2028,3489.24,0]
["","",2012,0,0,0,0,0,2.33,100.9]
["","",2029,16.46,0,88.29,0,0,7.7,0]
["","",2012,36.03,7.2,0,0.56999999999999995,0.03,0,0,0,0,21.75,0.35,0,0,0]
["","",2029,118.56,38.200000000000003,0,3.42,0.21,5.84,0,0.23,0,69.78,1.02,0,0,0]
["","",2012,48.98,8.23,0,0.93,0.4,0,0,0,0,31.39,8.6999999999999993,0,0,0]
["","",2029,163.21,43.67,0,10.1,4.93,11.68,0,1.01,0,102.61,24.08,0,0,0]
["","",2012,10.36,3.93,0,0.28000000000000003,0.19,0,0,0,0,5.17,5.86,0,0,0]
["","",2029,8.6,1.64,0,1.19,0.64,0,0,0.63,0,5.5,0,0,0,0]
["","",2012,-1495.19,0,-3037.73,-2286.15]
["","",2027,-1263.67,0,-2309.06,-1863.55]
["","",2013,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,96.37,0,280.87,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,7.73,353.68,70.989999999999995,0,7.5,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,138.13,0,13.99,0,29.48,0,0,0,0,0,1.44,0,0,0,0,500.34,0,2.72,327.49,261.87,0,0]
["","",2013,0,0,300,300,85,180,900,144,0,120,0,110,0,327.2,0,0,10,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,34.65,0,93,0,0,0,0,0,492.04,0,0,0,0,1000,0,9.08,1310.82,730.14,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,327.2,0,0,0,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144.01,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,222.1,0,28.2,961.2]
["","",2030,1252,0,143.1,1974.6]
["","",2014,-1314.47,0,-2598.29,-1954.79]
["","",2028,1671.49,732.64]
["","",2015,53.46,0,118.43,0,0,13.98,0]
["","",2031,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,16.89,0,0,0,43.43,0,0,74.67,0,0,0]
["","",2015,160.21,0,0,0.71,0.13,4.96,0,0,0,131.4,2.1,0,0,0]
["","",2031,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,66.88,0,0,0,86.8,0,0,298.87,0,0,0]
["","",2015,234.56,0,0,3.56,3.2,12.12,0,0,0,189.59,52.55,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,70.040000000000006,0,0,1.1599999999999999,0.78,5.68,0,0,0,58.81,20.23,0,0,0]
["","",2031,626.29999999999995,0,61.7,197.9]
["","",2015,0,0,-1739.54,-1859.65]
["","",2031,49.38,64.61,37.159999999999997,0,0,7.09,0]
["",""]
["","",2040,149.18,76,0,5.52,0.24,0.83,0,1.26,6.05,60.98,0.73,0,34.39,0]
["","",2016,0,0,3.67,15,0,0,0,0,0,0,0,3.54,59.63,0,0,0,4.5,0,0,22.45,0,0,0]
["","",2050,0,0,0,0,0,5.8,0,2,0,0,0,0,0,0,0,0,37.5,141.69999999999999,0,67.7,44.11,241.08,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,42.92,0,0,0,1.6,0,0,16.600000000000001,0,0,0]
["","",2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.08,14.17,0,3.23,0,15.35,0]
["","",2016,37.299999999999997,0,0.8,16.100000000000001]
["","",2050,76,0,21.5,148.4]
["","",2016,85.78,0,125.88,0,0,12.18,84.54]
["","",2050,309.05,0,0,0,0,12.28,0]
["",""]
["",""]
["","",2017,253.8,223.62,0,0.44,1.1299999999999999,6.13,0,0,0,35.24,10.33,5.8,0,0]
["",""]
["","",2017,11.88,0,0,0.03,0.39,1.7,0,0,0,2.4,0,0,0,0]
["",""]
["","",2017,-1176.53,0,-1550.74,-1676.23]
["",""]
["","",2017,0,0,0,0,46.79,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,0,0,0,0,0,0,0,0,29.02,0,0,30.35,0,0,0]
["",""]
["","","Table",3.125,"MAINWAPP,","adb"]
["",""]
["","",2019,420.77,189.44,0,8.99,6.94,25.09,0,0,0,212.08,57.41,32.72,0,0]
["",""]
["","",2019,12.23,13.48,0,2,0.9,1.46,0,0,0,0.28000000000000003,0,0,0,0]
["",""]
["","",2019,-1125.3499999999999,0,-1773.64,-1696.77]
["",""]
["","",2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.15,0.33,0,0,75.8,0,0,21.76,0,28.5,14.25,3.29,0,0]
["",""]
[{"$f":"IF(C2768=\"MESSAGE\",E2768,\"\")","v":""},{"$f":"IF(A2768=\"\",\"\",ROW())","v":""},2019,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,5.36,8.19,0,0,89.2,0,0,43.5,0,95.01,57.04,9.18,0,0]
["",""]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.6666666666666665,"MAINWAPP,","adb"]
["","",2020,59.9,0,7,94.2]
["",""]
["","",2020,0,0,16842.77,0,0,583.88,0]
["",""]
["","",2020,9443.0499999999993,3417.4,0,57.72,8.61,332.17,0,0,0,5295.39,84.81,0,0,0]
["",""]
["","",2020,12372.9,3906.96,0,277.76,207.61,774.93,0,0,0,7640.9,1004.26,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,927.03,365.16,0,51.87,46.45,141.18,0,0,0,509.22,1238.55,0,0,0]
["NGwFinaleElc",3183,"MESSAGE","Int_V2","NGwFinaleElc"]
["","",2021,-1051.98,0,-1691.05,-1591.98]
["NGwGasProduction",3249,"MESSAGE","Int_V2","NGwGasProduction"]
["","",2021,293.77999999999997,642.34,0,0,0,38.020000000000003,0]
["SEwSecElcOut",3315,"MESSAGE","Int_V2","SEwSecElcOut"]
["","",2021,575.41999999999996,185.7,0,3.18,0.56000000000000005,22.16,0,0,0,344.88,5.52,0,0,0]
["SEwSecTotCap",3381,"MESSAGE","Int_V2","SEwSecTotCap"]
["","",2021,763.64,212.3,0,16.16,13.97,54.15,0,0,0,497.63,88.76,0,0,0]
["SEwSecNewCap",3447,"MESSAGE","Int_V2","SEwSecNewCap"]
["","",2016,80.180000000000007,24.74,0,0,1.1200000000000001,10.37,0,0,0,54.17,17.64,0,0,0]
["","","May","10,",2013,"16:43:00"]
["","",2023,220.9,0,32,375.9]
["","","May","10,",2013,"16:43:00"]
["","",2023,365.42,0,258.44,0,0,11.19,0]
["","","May","10,",2013,"16:43:00"]
["","",2023,645.57000000000005,559.48,2.52,3.84,0.6,23.16,0,0,0,66.45,0.04,6.11,0,0]
["","","May","10,",2013,"16:43:00"]
["","",2023,714.18,640.33000000000004,76.34,18.73,14.88,54.69,0,0,0,127.85,1.08,30.53,0,0]
["","","May","10,",2013,"16:43:00"]
["","",2017,87.41,85.17,0,0,0.98,6.45,0,0,0,11.07,0,0,0,0]
["",""]
["","",2024,-1465.31,0,-1757.19,-2030.05]
["",""]
["","",2024,0,0,0,0,0,10.37,0,5,6,0,0,0,40.47,27.09,38.32,0,0,0,0.01,0,0,0,0,361.6,0,0,70.95,0,0,0]
["","",null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
["","",2024,0,0,139.72999999999999,0,0,65,80,20,20,67.06,0,0,450,147,144.06,0,0,0,9.98,0,0,0,0,722.7,0,0,284,0,0,0]
["","",null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,144.06,0,0,0,0,0,0,0,0,92.4,0,0,18.3,0,0,0]
[null,null,null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
[null,null,2018,123.7,0,303.8,11.5]
[null,null,"Table",5.25,"MAINWAPP,","adb"]
[]
[null,null,"MESSAGE","Int_V2","TBwFinaleShp"]
[null,null,"May","10,",2013,"16:43:00"]
[]
[null,null,null,"Electricite","Exports","Urban","Rural"]
[]
[null,null,2010,-1172.67,0,-1856.11,-2100.4899999999998]
[null,null,2011,-1546.99,0,-2069.2199999999998,-2283.3000000000002]
[null,null,2012,-2183.59,0,-2973.22,-3678.69]
[null,null,2013,-1575.74,0,-1976.27,-2742.12]
[null,null,2014,-2309.81,0,-3722.69,-2754.92]
[null,null,2015,-1242,0,-1811.93,-703.45]
[null,null,2016,-1144.22,0,-1681.72,-1588.12]
[null,null,2017,-1190.58,0,-1719.4,-1744.7]
[null,null,2018,-1151.48,0,-1659.44,-1748.54]
[null,null,2019,-1154.3900000000001,0,-1647.78,-1767.12]
[null,null,2020,-1143.98,0,-1655.67,-1692.16]
[null,null,2021,-1172.1099999999999,0,-1720.68,-1706.48]
[null,null,2022,-1200.6500000000001,0,-1753.7,-1718.89]
[null,null,2023,-1207.8599999999999,0,-1763.92,-1728.82]
[null,null,2024,-1250.18,0,-1814.92,-1745.64]
[null,null,2025,-1233.8599999999999,0,-1801.97,-1755.23]
[null,null,2026,-1142.9100000000001,0,-1702.74,-1752.35]
[null,null,2027,-1222.02,0,-1789.19,-1776.62]
[null,null,2028,-1311.39,0,-1885.37,-1802.5]
[null,null,2029,-1330.16,0,-1916.74,-1819.83]
[null,null,2030,-1308.81,0,-1870.54,-1763.9]
[null,null,2031,-1201.48,0,-1779.87,-1822.92]
[null,null,2040,-1319.74,0,-1878.74,-1857.35]
[null,null,2050,-1268.9000000000001,0,-1796.72,-1929.75]

{"sheet":"TechCosts","index":1,"n_rows":681,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,"Discount",0.5]
[null,null,null,1,{"$f":"D2+1","v":2},{"$f":"E2+1","v":3},4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 price ($/ton)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Lookup string1","Country","Tech","Lookup String2","Efficiency","Emission Factor","Variable Costs","Fixed Costs","Life","CRF","Availability","IDC","Project Name","Capital Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)"]
[null,null,null,null,null,"ton/MWh","US$/MWh","US$/kW",null,null,null,null,null,"US$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE ($/MWh)"]
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"N5+1","v":2011},{"$f":"O5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AB5+1","v":2025},2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"N5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"AM5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BI5","v":2040},2050]
[{"$f":"[2]TechCosts!A6","v":"SENEPOHFEXST"},{"$f":"[2]TechCosts!B6","v":"SEN"},{"$f":"[2]TechCosts!C6","v":"EPOHFEXST"},{"$f":"[2]TechCosts!D6","v":"SEwEPOHFEXST"},{"$f":"[2]TechCosts!E6","v":0.27906976744186046},{"$f":"[2]TechCosts!F6","v":1.040643},{"$f":"[2]TechCosts!G6","v":0},{"$f":"[2]TechCosts!H6","v":129.02450110301638},{"$f":"[2]TechCosts!I6","v":0},{"$f":"[2]TechCosts!J6","v":0},{"$f":"[2]TechCosts!K6","v":0.85562100456621004},{"$f":"[2]TechCosts!L6","v":0},{"$f":"[2]TechCosts!M6","v":0},{"$f":"[2]TechCosts!N6","v":0},{"$f":"[2]TechCosts!O6","v":0},{"$f":"[2]TechCosts!P6","v":0},{"$f":"[2]TechCosts!Q6","v":0},{"$f":"[2]TechCosts!R6","v":0},{"$f":"[2]TechCosts!S6","v":0},{"$f":"[2]TechCosts!T6","v":0},{"$f":"[2]TechCosts!U6","v":0},{"$f":"[2]TechCosts!V6","v":0},{"$f":"[2]TechCosts!W6","v":0},{"$f":"[2]TechCosts!X6","v":0},{"$f":"[2]TechCosts!Y6","v":0},{"$f":"[2]TechCosts!Z6","v":0},{"$f":"[2]TechCosts!AA6","v":0},{"$f":"[2]TechCosts!AB6","v":0},{"$f":"[2]TechCosts!AC6","v":0},{"$f":"[2]TechCosts!AD6","v":0},{"$f":"[2]TechCosts!AE6","v":0},{"$f":"[2]TechCosts!AF6","v":0},{"$f":"[2]TechCosts!AG6","v":0},{"$f":"[2]TechCosts!AH6","v":0},{"$f":"[2]TechCosts!AI6","v":0},{"$f":"[2]TechCosts!AJ6","v":0},{"$f":"[2]TechCosts!AK6","v":0},{"$f":"[2]TechCosts!AL6","v":"OHFC"},{"$f":"[2]TechCosts!AM6","v":166.48592085235921},{"$f":"[2]TechCosts!AN6","v":166.48592085235921},{"$f":"[2]TechCosts!AO6","v":166.48592085235921},{"$f":"[2]TechCosts!AP6","v":166.48592085235921},{"$f":"[2]TechCosts!AQ6","v":166.48592085235921},{"$f":"[2]TechCosts!AR6","v":166.48592085235921},{"$f":"[2]TechCosts!AS6","v":166.48592085235921},{"$f":"[2]TechCosts!AT6","v":166.48592085235921},{"$f":"[2]TechCosts!AU6","v":166.48592085235921},{"$f":"[2]TechCosts!AV6","v":166.48592085235921},{"$f":"[2]TechCosts!AW6","v":166.48592085235921},{"$f":"[2]TechCosts!AX6","v":166.48592085235921},{"$f":"[2]TechCosts!AY6","v":166.48592085235921},{"$f":"[2]TechCosts!AZ6","v":166.48592085235921},{"$f":"[2]TechCosts!BA6","v":166.48592085235921},{"$f":"[2]TechCosts!BB6","v":166.48592085235921},{"$f":"[2]TechCosts!BC6","v":166.48592085235921},{"$f":"[2]TechCosts!BD6","v":166.48592085235921},{"$f":"[2]TechCosts!BE6","v":166.48592085235921},{"$f":"[2]TechCosts!BF6","v":166.48592085235921},{"$f":"[2]TechCosts!BG6","v":166.48592085235921},{"$f":"[2]TechCosts!BH6","v":166.48592085235921},{"$f":"[2]TechCosts!BI6","v":166.48592085235921},{"$f":"[2]TechCosts!BJ6","v":166.48592085235921},{"$f":"[2]TechCosts!BK6","v":0},{"$f":"[2]TechCosts!BL6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BM6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BN6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BO6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BP6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BQ6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BR6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BS6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BT6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BU6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BV6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BW6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BX6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BY6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BZ6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CA6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CB6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CC6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CD6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CE6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CF6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CG6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CH6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CI6","v":{"$error":"#DIV/0!"}}]
["SENEPOHFEXDI","SEN","EPOHFEXDI","SEwEPOHFEXDI",0.39988710587855825,0.72623496914700536,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",116.18575975970997,118.52660307673608,120.86744639376215,123.20828971078826,125.54913302781438,127.88997634484045,130.23081966186655,132.57166297889265,134.91250629591875,137.25334961294485,139.41434765073603,141.12430514695384,142.83426264317171,144.54422013938952,146.25417763560742,147.96413513182526,149.67409262804307,151.38405012426091,153.09400762047878,154.80396511669662,156.87646785835631,156.87646785835631,156.87646785835631,156.87646785835631,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPODSEXGT","SEN","EPODSEXGT","SEwEPODSEXGT",0.22085889570552147,1.2073409999999998,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",357.15690005073566,364.39307458143077,371.62924911212582,378.86542364282087,386.10159817351598,393.33777270421103,400.57394723490614,407.8101217656012,415.0462962962963,422.28247082699136,429.00177574835112,434.17047184170474,439.33916793505836,444.50786402841197,449.67656012176559,454.84525621511921,460.01395230847288,465.1826484018265,470.35134449518006,475.52004058853379,481.72247590055809,481.72247590055809,481.72247590055809,481.72247590055809,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPGASEXCC","SEN","EPGASEXCC","SEwEPGASEXCC",0.39130434782608697,0.51636225266362257,0,52.691714373789686,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLNG",101.23033992897007,102.39726027397261,103.56418061897513,104.73110096397768,105.8980213089802,107.06494165398274,108.23186199898528,109.39878234398782,110.56570268899036,111.73262303399289,112.89954337899543,114.64992389649923,116.40030441400305,118.15068493150686,119.90106544901064,121.65144596651444,123.40182648401827,125.15220700152206,126.90258751902586,128.65296803652967,130.40334855403347,130.40334855403347,130.40334855403347,130.40334855403347,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPHYDEXMan","SEN","EPHYDEXMan","SEwEPHYDEXMan",1,0,0,120.00870851784804,0,0,0.27842744180866469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPODSEXDI","GAM","EPODSEXDI","GAwEPODSEXDI",0.28799999999999998,0.92587499999999989,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",273.89332825976663,279.44254185692546,284.99175545408423,290.54096905124305,296.09018264840182,301.63939624556065,307.18860984271947,312.73782343987824,318.28703703703707,323.83625063419584,328.98909183155763,332.95281582952822,336.91653982749875,340.88026382546934,344.84398782343993,348.80771182141046,352.77143581938105,356.73515981735164,360.69888381532223,364.66260781329277,369.41907661085747,369.41907661085747,369.41907661085747,369.41907661085747,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPOHFEXDI","GAM","EPOHFEXDI","GAwEPOHFEXDI",0.3699309797349446,0.78504374034334756,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",125.59420475652323,128.12460396783399,130.65500317914479,133.18540239045561,135.71580160176637,138.24620081307717,140.77660002438796,143.3069992356987,145.83739844700952,148.36779765832031,150.7037881497377,152.55221391507325,154.40063968040883,156.24906544574438,158.09749121107996,159.94591697641553,161.79434274175108,163.64276850708663,165.49119427242221,167.33962003775775,169.57994909557684,169.57994909557684,169.57994909557684,169.57994909557684,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPODSEXDI","GBI","EPODSEXDI","GBwEPODSEXDI",0.36363636363636359,0.73329299999999997,0,59.590017705917106,0,0,0.6678082191780822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",216.92351598173519,221.31849315068496,225.71347031963472,230.10844748858452,234.50342465753431,238.89840182648408,243.29337899543384,247.68835616438361,252.0833333333334,256.47831050228314,260.55936073059365,263.69863013698637,266.83789954337908,269.97716894977174,273.11643835616445,276.25570776255711,279.39497716894982,282.53424657534254,285.67351598173519,288.81278538812791,292.57990867579912,292.57990867579912,292.57990867579912,292.57990867579912,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPOHFEXDI","GUI","EPOHFEXDI","GUwEPOHFEXDI",0.4044943820224719,0.71796300000000002,0,132.85094745614907,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",114.86237950279046,117.1765601217656,119.49074074074073,121.80492135971589,124.11910197869102,126.43328259766618,128.74746321664131,131.06164383561642,133.37582445459159,135.69000507356674,137.82638888888889,139.51686960933537,141.20735032978186,142.89783105022832,144.58831177067481,146.27879249112129,147.96927321156772,149.65975393201421,151.35023465246067,153.04071537290713,155.08961187214612,155.08961187214612,155.08961187214612,155.08961187214612,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDABan","GUI","EPHYDEXDABan","GUwEPHYDEXDABan",1,0,0,130.99084628145974,0,0,0.55525114155251154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXRODon","GUI","EPHYDEXRODon","GUwEPHYDEXRODon",1,0,0,121.66920562846158,0,0,0.57596513075965139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAGra","GUI","EPHYDEXDAGra","GUwEPHYDEXDAGra",1,0,0,120.35935696288216,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAGar","GUI","EPHYDEXDAGar","GUwEPHYDEXDAGar",1,0,0,120.00870851784804,0,0,0.31050228310502287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAKin","GUI","EPHYDEXDAKin","GUwEPHYDEXDAKin",1,0,0,120.00870851784804,0,0,0.3626107977437551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXROTin","GUI","EPHYDEXROTin","GUwEPHYDEXROTin",1,0,0,120.00870851784804,0,0,0.35007610350076102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPOHFEXDI","SIE","EPOHFEXDI","SIwEPOHFEXDI",0.37894736842105264,0.76636500000000007,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPODSEXDI","SIE","EPODSEXDI","SIwEPODSEXDI",0.34615384615384615,0.7703279999999999,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",227.87924911212582,232.49619482496198,237.1131405377981,241.7300862506342,246.34703196347033,250.96397767630643,255.58092338914261,260.19786910197871,264.81481481481484,269.43176052765097,273.71892440385591,277.01674277016741,280.31456113647897,283.61237950279047,286.91019786910198,290.20801623541348,293.50583460172504,296.80365296803654,300.1014713343481,303.39928970065955,307.35667174023337,307.35667174023337,307.35667174023337,307.35667174023337,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPHYDEXROGom","SIE","EPHYDEXROGom","SIwEPHYDEXROGom",1,0,0,120.00870851784804,0,0,2.6636225266362251E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPHYDEXDABum","SIE","EPHYDEXDABum","SIwEPHYDEXDABum",1,0,0,120.00870851784804,0,0,0.35844748858447489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPODSEXDI","LIB","EPODSEXDI","LIwEPODSEXDI",0.30508474576271194,0.87402599999999964,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",258.55530187721962,263.79375951293753,269.03221714865543,274.27067478437334,279.5091324200913,284.74759005580916,289.98604769152712,295.22450532724497,300.46296296296288,305.70142059868084,310.56570268899026,314.30745814307448,318.04921359715871,321.79096905124294,325.53272450532717,329.27447995941139,333.01623541349562,336.75799086757979,340.49974632166402,344.24150177574825,348.73160832064934,348.73160832064934,348.73160832064934,348.73160832064934,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPODSEXDI","MAL","EPODSEXDI","MAwEPODSEXDI",0.3727665154909568,0.71533249076517136,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",243.45916515062066,248.35897224799166,253.25877934536263,258.15858644273362,263.05839354010459,267.95820063747556,272.85800773484658,277.75781483221755,282.65762192958857,287.55742902695948,292.15099818074481,295.82585350377303,299.50070882680131,303.17556414982948,306.85041947285777,310.52527479588599,314.20013011891422,317.8749854419425,321.54984076497067,325.22469608799895,329.51202729819857,329.51202729819857,329.51202729819857,329.51202729819857,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPODSEXGT","MAL","EPODSEXGT","MAwEPODSEXGT",0.23076923076923078,1.1554919999999997,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",393.26484018264841,401.17960426179604,409.09436834094367,417.00913242009136,424.92389649923894,432.83866057838662,440.75342465753425,448.66818873668188,456.58295281582951,464.4977168949772,471.91780821917808,477.85388127853884,483.78995433789953,489.72602739726028,495.66210045662103,501.59817351598173,507.53424657534248,513.47031963470317,519.40639269406392,525.34246575342468,532.26788432267881,532.26788432267881,532.26788432267881,532.26788432267881,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPOHFEXDI","MAL","EPOHFEXDI","MAwEPOHFEXDI",0.38297872340425532,0.75829800000000014,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",153.20903094875698,156.18975139523084,159.17047184170471,162.15119228817858,165.13191273465247,168.11263318112634,171.09335362760021,174.07407407407408,177.05479452054794,180.03551496702181,183.01623541349568,185.40081177067478,187.78538812785388,190.16996448503298,192.55454084221208,194.93911719939118,197.32369355657028,199.70826991374935,202.09284627092845,204.47742262810755,207.16007102993404,207.16007102993404,207.16007102993404,207.16007102993404,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXDASel","MAL","EPHYDEXDASel","MAwEPHYDEXDASel",1,0,0,120.00870851784804,0,0,0.51905458028254214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXROSot","MAL","EPHYDEXROSot","MAwEPHYDEXROSot",1,0,0,120.00870851784804,0,0,0.74901866538492357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXDAMan","MAL","EPHYDEXDAMan","MAwEPHYDEXDAMan",1,0,0,120.00870851784804,0,0,0.28538812785388129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPGASEXGTAz","CIV","EPGASEXGTAz","CIwEPGASEXGTAz",0.31578947368421056,0.63984018264840181,0,44.566961161633685,0,0,0.87577105967564162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",96.879756468797552,97.964231354642294,99.04870624048705,100.13318112633179,101.21765601217655,102.30213089802129,103.38660578386605,104.47108066971079,105.55555555555554,106.64003044140028,107.72450532724504,109.53196347031962,111.33942161339421,113.14687975646878,114.95433789954338,116.76179604261796,118.56925418569253,120.3767123287671,122.1841704718417,123.99162861491627,125.79908675799085,125.79908675799085,125.79908675799085,125.79908675799085,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAAy1","CIV","EPHYDEXDAAy1","CIwEPHYDEXDAAy1",1,0,0,120.00870851784804,0,0,0.27111872146118721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAAy2","CIV","EPHYDEXDAAy2","CIwEPHYDEXDAAy2",1,0,0,120.00870851784804,0,0,0.25684931506849323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDABuy","CIV","EPHYDEXDABuy","CIwEPHYDEXDABuy",1,0,0,120.00870851784804,0,0,0.47408738179005416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAKos","CIV","EPHYDEXDAKos","CIwEPHYDEXDAKos",1,0,0,120.00870851784804,0,0,0.24964550078705333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDATaa","CIV","EPHYDEXDATaa","CIwEPHYDEXDATaa",1,0,0,120.00870851784804,0,0,0.38812785388127852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXROFay","CIV","EPHYDEXROFay","CIwEPHYDEXROFay",1,0,0,120.00870851784804,0,0,0.32968036529680367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPOLCEXCC","GHA","EPOLCEXCC","GHwEPOLCEXCC",0.41379310344827591,0.63797099999999995,0,52.691714373789686,0,0,0.71772602739726032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OLCC",154.76598173515978,157.80060882800609,160.83523592085234,163.86986301369862,166.9044901065449,169.93911719939115,172.97374429223743,176.00837138508371,179.04299847792998,182.07762557077623,184.83637747336377,187.04337899543376,189.25038051750377,191.45738203957382,193.6643835616438,195.87138508371382,198.07838660578386,200.28538812785385,202.49238964992387,204.69939117199391,207.45814307458141,207.45814307458141,207.45814307458141,207.45814307458141,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPOLCEXGT","GHA","EPOLCEXGT","GHwEPOLCEXGT",0.28723404255319152,0.9190693333333334,0,44.566961161633685,0,0,0.81653150684931508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OLCC",222.95788939624555,227.32961271774056,231.70133603923557,236.07305936073061,240.44478268222559,244.81650600372063,249.18822932521562,253.5599526467106,257.93167596820564,262.30339928970062,266.27769321833244,269.45712836123795,272.6365635041434,275.81599864704884,278.99543378995435,282.17486893285979,285.35430407576524,288.53373921867069,291.71317436157619,294.89260950448164,298.86690343311346,298.86690343311346,298.86690343311346,298.86690343311346,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPODSEXGT","GHA","EPODSEXGT","GHwEPODSEXGT",0.29198473282442744,0.91323952941176467,0,34.876457453555851,0,0,0.80312232070910561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",270.15548989763334,275.62897305040741,281.10245620318148,286.57593935595554,292.04942250872955,297.52290566150361,302.99638881427768,308.46987196705169,313.94335511982575,319.41683827259976,324.49935834303284,328.40898916644289,332.31861998985289,336.22825081326295,340.137881636673,344.047512460083,347.95714328349305,351.86677410690311,355.77640493031316,359.68603575372316,364.37759274181525,364.37759274181525,364.37759274181525,364.37759274181525,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPGASEXCC","GHA","EPGASEXCC","GHwEPGASEXCC",0.43902439024390244,0.4602359208523592,0,52.691714373789686,0,0,0.84989041095890416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASGOA",84.506595636732627,85.546676813800104,86.586757990867582,87.62683916793506,88.666920345002538,89.707001522070016,90.747082699137493,91.787163876204971,92.827245053272449,93.867326230339941,94.907407407407419,96.467529173008629,98.027650938609838,99.587772704211062,101.14789446981229,102.7080162354135,104.26813800101472,105.82825976661593,107.38838153221714,108.94850329781838,110.50862506341959,110.50862506341959,110.50862506341959,110.50862506341959,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPHYDEXDAAko","GHA","EPHYDEXDAAko","GHwEPHYDEXDAAko",1,0,0,120.00870851784804,0,0,0.39320142059868091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPHYDEXROKpo","GHA","EPHYDEXROKpo","GHwEPHYDEXROKpo",1,0,0,120.00870851784804,0,0,0.49308726534753933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPGASEXGT","TBN","EPGASEXGT","TBwEPGASEXGT",0.27065327362088937,0.74654480183221805,0,34.271663103581055,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASGOA",137.07743536467282,138.76454226146879,140.45164915826476,142.13875605506072,143.82586295185669,145.51296984865266,147.20007674544863,148.88718364224462,150.57429053904062,152.26139743583659,153.94850433263255,156.4791646778265,159.00982502302045,161.54048536821441,164.07114571340836,166.60180605860236,169.13246640379631,171.66312674899027,174.19378709418422,176.72444743937817,179.25510778457212,179.25510778457212,179.25510778457212,179.25510778457212,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPODSEXDI","TBN","EPODSEXDI","TBwEPODSEXDI",0.3380435773543623,0.78880954368932032,0,56.95639688482359,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",233.346479043214,238.07419352455261,242.80190800589125,247.52962248722989,252.25733696856852,256.98505144990719,261.71276593124583,266.44048041258441,271.16819489392304,275.89590937526168,280.28592996507615,283.662868880318,287.03980779555991,290.41674671080176,293.79368562604367,297.17062454128552,300.54756345652743,303.92450237176928,307.30144128701113,310.67838020225304,314.73070690054334,314.73070690054334,314.73070690054334,314.73070690054334,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPOHFEXDI","TBN","EPOHFEXDI","TBwEPOHFEXDI",0.27906976744186046,1.040643,0,73.244396481272091,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",166.48592085235921,169.84018264840182,173.19444444444443,176.54870624048709,179.9029680365297,183.25722983257231,186.61149162861491,189.96575342465752,193.32001522070016,196.67427701674279,199.77083333333334,202.22108066971083,204.67132800608829,207.12157534246575,209.57182267884326,212.02207001522072,214.47231735159818,216.92256468797564,219.37281202435312,221.82305936073058,224.79280821917808,224.79280821917808,224.79280821917808,224.79280821917808,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPHYDEXDANan","TBN","EPHYDEXDANan","TBwEPHYDEXDANan",1,0,0,120.00870851784804,0,0,0.15981735159817351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPODSEXDI","BUR","EPODSEXDI","BUwEPODSEXDI",0.34381839784879009,0.7755605914878132,0,59.590017705917106,0,0,0.78130046263629205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",263.95744156031822,269.2697925854315,274.5821436105449,279.89449463565819,285.20684566077153,290.51919668588482,295.83154771099811,301.14389873611151,306.4562497612248,311.76860078633814,316.74892987238184,320.73319314121687,324.71745641005185,328.70171967888683,332.68598294772187,336.67024621655679,340.65450948539183,344.63877275422681,348.62303602306179,352.60729929189682,357.25560643887098,357.25560643887098,357.25560643887098,357.25560643887098,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPOHFEXDI","BUR","EPOHFEXDI","BUwEPOHFEXDI",0.37388724035608312,0.77673685714285712,0,75.183667199054284,0,0,0.79332957332409182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",156.93447850982096,159.98767848082915,163.04087845183736,166.09407842284551,169.14727839385372,172.20047836486191,175.25367833587012,178.30687830687827,181.36007827788649,184.41327824889467,187.46647821990288,189.90903819670942,192.35159817351595,194.79415815032252,197.23671812712908,199.67927810393564,202.12183808074218,204.56439805754871,207.00695803435528,209.44951801116184,212.19739798506922,212.19739798506922,212.19739798506922,212.19739798506922,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXDABag","BUR","EPHYDEXDABag","BUwEPHYDEXDABag",1,0,0,120.00870851784804,0,0,0.20512271689497719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXDAKom","BUR","EPHYDEXDAKom","BUwEPHYDEXDAKom",1,0,0,120.00870851784804,0,0,0.18806656494919205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXRONio","BUR","EPHYDEXRONio","BUwEPHYDEXRONio",1,0,0,120.00870851784804,0,0,0.23782343987823437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXROTou","BUR","EPHYDEXROTou","BUwEPHYDEXROTou",1,0,0,120.00870851784804,0,0,0.16647640791476406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPCOAEXST","NIG","EPCOAEXST","NIwEPCOAEXST",0.33333333333333331,1.0410958904109591,0,129.02450110301638,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPODSEXDI","NIG","EPODSEXDI","NIwEPODSEXDI",0.34615384615384609,0.77032800000000001,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",262.17656012176565,267.45306950786409,272.72957889396253,278.00608828006096,283.2825976661594,288.55910705225779,293.83561643835623,299.11212582445467,304.38863521055305,309.66514459665149,314.6118721461188,318.56925418569256,322.52663622526643,326.48401826484024,330.44140030441412,334.39878234398788,338.35616438356169,342.31354642313556,346.27092846270938,350.22831050228319,354.84525621511926,354.84525621511926,354.84525621511926,354.84525621511926,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPOHFEXDI","NIG","EPOHFEXDI","NIwEPOHFEXDI",0.37894736842105264,0.76636500000000007,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",154.83891425672249,157.85134449518011,160.86377473363774,163.87620497209537,166.88863521055302,169.90106544901064,172.9134956874683,175.92592592592592,178.93835616438358,181.9507864028412,184.96321664129886,187.37316083206494,189.78310502283105,192.19304921359716,194.60299340436327,197.01293759512936,199.42288178589547,201.83282597666158,204.24277016742769,206.65271435819383,209.3639015728057,209.3639015728057,209.3639015728057,209.3639015728057,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPGASEXGT","NIG","EPGASEXGT","NIwEPGASEXGT",0.28346456692913385,0,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASNA",153.71607052257738,155.48801369863014,157.25995687468293,159.03190005073569,160.80384322678844,162.5757864028412,164.34772957889396,166.11967275494675,167.89161593099951,169.66355910705227,171.43550228310502,174.09341704718418,176.75133181126333,179.40924657534251,182.06716133942163,184.72507610350078,187.38299086757993,190.04090563165909,192.69882039573824,195.35673515981736,198.01464992389654,198.01464992389654,198.01464992389654,198.01464992389654,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPGASEXGT","NGA","EPGASEXGT","NGwEPGASEXGT",0.28346456692913385,0.71280441400304417,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",107.92744799594115,109.13559107052258,110.34373414510401,111.55187721968544,112.76002029426688,113.96816336884829,115.17630644342974,116.38444951801117,117.5925925925926,118.80073566717404,120.00887874175547,122.02245053272452,124.03602232369357,126.04959411466263,128.06316590563165,130.0767376966007,132.09030948756975,134.10388127853881,136.11745306950786,138.13102486047691,140.14459665144597,140.14459665144597,140.14459665144597,140.14459665144597,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPGASEXST","NGA","EPGASEXST","NGwEPGASEXST",0.34043493613842241,0.59351956298160757,0,129.02450110301638,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",89.86623891472928,90.872204275715063,91.878169636700846,92.884134997686616,93.890100358672385,94.896065719658168,95.902031080643937,96.90799644162972,97.913961802615489,98.919927163601258,99.925892524587042,101.60250145956333,103.27911039453963,104.95571932951592,106.63232826449222,108.3089371994685,109.98554613444479,111.66215506942109,113.33876400439738,115.01537293937368,116.69198187434996,116.69198187434996,116.69198187434996,116.69198187434996,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAShi","NGA","EPHYDEXDAShi","NGwEPHYDEXDAShi",1,0,0,120.00870851784804,0,0,0.46227766702127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAJeb","NGA","EPHYDEXDAJeb","NGwEPHYDEXDAJeb",1,0,0,120.00870851784804,0,0,0.34919542980199797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAKai","NGA","EPHYDEXDAKai","NGwEPHYDEXDAKai",1,0,0,120.00870851784804,0,0,0.34953250706675365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SiteSpecific",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEPODSNCLoc","SEN","EPODSNCLoc","SEwEPODSNCLoc",0.34615384615384615,0.7703279999999999,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Location",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSC",227.87924911212582,232.49619482496198,237.1131405377981,241.7300862506342,246.34703196347033,250.96397767630643,255.58092338914261,260.19786910197871,264.81481481481484,269.43176052765097,273.71892440385591,277.01674277016741,280.31456113647897,283.61237950279047,286.91019786910198,290.20801623541348,293.50583460172504,296.80365296803654,300.1014713343481,303.39928970065955,307.35667174023337,307.35667174023337,307.35667174023337,307.35667174023337,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUnew","SEN","EPOHFNUnew","SEwEPOHFNUnew",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"new mobile",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUrel","SEN","EPOHFNUrel","SEwEPOHFNUrel",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"relocation",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUIPP","SEN","EPOHFNUIPP","SEwEPOHFNUIPP",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"IPP Tou",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNCbel","SEN","EPOHFNCbel","SEwEPOHFNCbel",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"belair",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUunk","SEN","EPOHFNUunk","SEwEPOHFNUunk",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"unknown",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANCSen","SEN","EPCOANCSen","SEwEPCOANCSen",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Sendou ",971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANUKay","SEN","EPCOANUKay","SEwEPCOANUKay",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Kayar ",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANUSt ","SEN","EPCOANUSt ","SEwEPCOANUSt ",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"St Louis ",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"COA",49.657534246575345,50,50.342465753424662,50.684931506849317,51.027397260273972,51.369863013698634,51.712328767123289,52.054794520547944,52.397260273972606,52.739726027397261,53.082191780821923,53.424657534246577,53.767123287671232,54.109589041095894,54.452054794520549,54.794520547945204,55.136986301369866,55.479452054794521,55.821917808219176,56.164383561643838,56.849315068493155,56.849315068493155,56.849315068493155,56.849315068493155,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPBIONCros","SEN","EPBIONCros","SEwEPBIONCros",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"ross betio ",3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPWNDNUSt ","SEN","EPWNDNUSt ","SEwEPWNDNUSt ",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"St Louis WP ",1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUzig","SEN","EPSOLNUzig","SEwEPSOLNUzig",1,0,0,20,20,0.1067814770659507,0.25,0,"ziguinchor ",5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPWNDNUtai","SEN","EPWNDNUtai","SEwEPWNDNUtai",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"taiba ndiaye ",1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDASam","SEN","EPHYDNUDASam","SEwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18550228310502284,0,"Sambangalou(OMVG)partSénégal40%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROKal","SEN","EPHYDNUROKal","SEwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partSénégal40%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNURODig","SEN","EPHYDNURODig","SEwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.8997636142066397E-2,0,"Digan(OMVG)partSénégal40%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDAFel","SEN","EPHYDNUDAFel","SEwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39815124178639055,0,"FelloSounga(OMVG)partSénégal40%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROSal","SEN","EPHYDNUROSal","SEwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partSénégal40%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROFel","SEN","EPHYDNUROFel","SEwEPHYDNUROFel",1,0,2,0,50,9.1690158223745405E-2,0.60882800608828003,0,"Felou(OMVS)partSénégal15%",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROGou","SEN","EPHYDNUROGou","SEwEPHYDNUROGou",1,0,2,0,50,9.1690158223745405E-2,0.18509458577951729,0,"Gouina(OMVS)partSénégal25%",2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDADAM","SEN","EPHYDNUDADAM","SEwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.29427833248109375,0,"DAMEnvisagée",4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPOHFNCBri","GAM","EPOHFNCBri","GAwEPOHFNCBri",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Brikama ",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPWNDNCBat","GAM","EPWNDNCBat","GAwEPWNDNCBat",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"Batokunku ",1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUDASam","GAM","EPHYDNUDASam","GAwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18502045899306174,0,"Sambangalou(OMVG)partGambie12%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUROKal","GAM","EPHYDNUROKal","GAwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partGambie12%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNURODig","GAM","EPHYDNURODig","GAwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.8946510110893671E-2,0,"Digan(OMVG)partGambie12%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUDAFel","GAM","EPHYDNUDAFel","GAwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39977634889572267,0,"FelloSounga(OMVG)partGambie12%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUROSal","GAM","EPHYDNUROSal","GAwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partGambie12%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPOHFNCBis","GBI","EPOHFNCBis","GBwEPOHFNCBis",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bissau ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUDASam","GBI","EPHYDNUDASam","GBwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18375313006333774,0,"Sambangalou(OMVG)partGuinéeBissau8%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUROKal","GBI","EPHYDNUROKal","GBwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10726657219335539,0,"Kaleta(OMVG)partGuinéeBissau8%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNURODig","GBI","EPHYDNURODig","GBwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.9576587795765871E-2,0,"Digan(OMVG)partGuinéeBissau8%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUDAFel","GBI","EPHYDNUDAFel","GBwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39155251141552516,0,"FelloSounga(OMVG)partGuinéeBissau8%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUROSal","GBI","EPHYDNUROSal","GBwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13013698630136986,0,"Saltinho(OMVG)partGuinéeBissau8%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCT12","GUI","EPOHFNCT12","GUwEPOHFNCT12",0.39130434782608697,0.74216400000000005,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Tombo 3 (Rehab.)2012",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",118.73414510400812,121.12633181126331,123.5185185185185,125.91070522577374,128.30289193302892,130.69507864028412,133.08726534753933,135.47945205479451,137.87163876204971,140.26382546930492,142.47222222222223,144.21968543886351,145.96714865550481,147.71461187214609,149.46207508878743,151.20953830542874,152.95700152207002,154.70446473871129,156.4519279553526,158.19939117199391,160.3173515981735,160.3173515981735,160.3173515981735,160.3173515981735,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCT13","GUI","EPOHFNCT13","GUwEPOHFNCT13",0.39130434782608697,0.74216400000000005,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Tombo 3 (Rehab.)2013",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",118.73414510400812,121.12633181126331,123.5185185185185,125.91070522577374,128.30289193302892,130.69507864028412,133.08726534753933,135.47945205479451,137.87163876204971,140.26382546930492,142.47222222222223,144.21968543886351,145.96714865550481,147.71461187214609,149.46207508878743,151.20953830542874,152.95700152207002,154.70446473871129,156.4519279553526,158.19939117199391,160.3173515981735,160.3173515981735,160.3173515981735,160.3173515981735,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCMan","GUI","EPOHFNCMan","GUwEPOHFNCMan",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Maneah ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDABan","GUI","EPHYDNUDABan","GUwEPHYDNUDABan",1,0,2,0,50,9.1690158223745405E-2,0.11105022831050229,0,"Baneah(Rehab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADon","GUI","EPHYDNUDADon","GUwEPHYDNUDADon",1,0,2,0,50,9.1690158223745405E-2,0.4223744292237443,0,"Donkéa(Réhab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAGra","GUI","EPHYDNUDAGra","GUwEPHYDNUDAGra",1,0,2,0,50,9.1690158223745405E-2,0.41941484863859296,0,"GrandesChutes(Réhab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDASam","GUI","EPHYDNUDASam","GUwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18550228310502284,0,"Sambangalou(OMVG)partGuinée40%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAKal","GUI","EPHYDNUDAKal","GUwEPHYDNUDAKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partGuinée40%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADig","GUI","EPHYDNUDADig","GUwEPHYDNUDADig",1,0,2,0,50,9.1690158223745405E-2,2.8997636142066397E-2,0,"Digan(OMVG)partGuinée40%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAFel","GUI","EPHYDNUDAFel","GUwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39815124178639055,0,"FelloSounga(OMVG)partGuinée40%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADAM","GUI","EPHYDNUDADAM","GUwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.40405654340950203,0,"DAMEnvisagée",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDASal","GUI","EPHYDNUDASal","GUwEPHYDNUDASal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partGuinée40%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONUEne","SIE","EPBIONUEne","SIwEPBIONUEne",0.33333333333333331,0,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Energeon",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"BIO",16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUNaa","SIE","EPSOLNUNaa","SIwEPSOLNUNaa",1,0,0,20,20,0.1067814770659507,0.25,0,"Naanovo ",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONUAdd","SIE","EPBIONUAdd","SIwEPBIONUAdd",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"Addax ",3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUROGom","SIE","EPHYDNUROGom","SIwEPHYDNUROGom",1,0,2,0,50,9.1690158223745405E-2,2.6636225266362251E-2,0,"Goma2(Bo‐Kenema)",6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu2","SIE","EPHYDNUDABu2","SIwEPHYDNUDABu2",1,0,2,0,50,9.1690158223745405E-2,0.67636986301369861,0,"Bumbuna2",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu3","SIE","EPHYDNUDABu3","SIwEPHYDNUDABu3",1,0,2,0,50,9.1690158223745405E-2,0.40208016235413496,0,"Bumbuna3(Yiben)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu4","SIE","EPHYDNUDABu4","SIwEPHYDNUDABu4",1,0,2,0,50,9.1690158223745405E-2,0.55635664503725057,0,"Bumbuna4&5",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe1","SIE","EPHYDNUDABe1","SIwEPHYDNUDABe1",1,0,2,0,50,9.1690158223745405E-2,0.65508056474046084,0,"Benkongor1",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe2","SIE","EPHYDNUDABe2","SIwEPHYDNUDABe2",1,0,2,0,50,9.1690158223745405E-2,0.48273401826484014,0,"Benkongor2",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe3","SIE","EPHYDNUDABe3","SIwEPHYDNUDABe3",1,0,2,0,50,9.1690158223745405E-2,0.56223130123634812,0,"Benkongor3",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDADAM","SIE","EPHYDNUDADAM","SIwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.52612369148572669,0,"DAMEnvisagée",2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPODSNCBus","LIB","EPODSNCBus","LIwEPODSNCBus",0.30508474576271188,0.87402599999999986,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bushrod",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSC",258.55530187721968,263.79375951293758,269.03221714865549,274.2706747843734,279.5091324200913,284.74759005580921,289.98604769152718,295.22450532724503,300.46296296296293,305.70142059868084,310.56570268899031,314.30745814307454,318.04921359715877,321.790969051243,325.53272450532722,329.27447995941145,333.01623541349568,336.75799086757991,340.49974632166408,344.2415017757483,348.7316083206494,348.7316083206494,348.7316083206494,348.7316083206494,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPOHFNCBu2","LIB","EPOHFNCBu2","LIwEPOHFNCBu2",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bushrod 2 ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,125.07610350076102,127.54629629629629,130.01648909183157,132.48668188736681,134.95687468290208,137.42706747843735,139.89726027397262,142.36745306950786,144.83764586504313,147.11805555555554,148.9225012683917,150.72694698122783,152.53139269406392,154.33583840690005,156.14028411973618,157.94472983257228,159.74917554540841,161.55362125824453,163.35806697108066,165.54509132420091,165.54509132420091,165.54509132420091,165.54509132420091,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPBIONUKak","LIB","EPBIONUKak","LIwEPBIONUKak",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"Kakata (Buchanan) ",3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPHYDNUDASa1","LIB","EPHYDNUDASa1","LIwEPHYDNUDASa1",1,0,2,0,50,9.1690158223745405E-2,0.56948835031026812,0,"SaintPaul ‐1B",3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNCKAN","MAL","EPODSNCKAN","MAwEPODSNCKAN",0.31304347826086959,0.85180499999999981,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"KANGABA (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",289.90677321156772,295.74137493658043,301.57597666159307,307.41057838660578,313.24518011161842,319.07978183663113,324.91438356164383,330.74898528665648,336.58358701166918,342.41818873668188,347.88812785388126,352.26407914764076,356.64003044140031,361.01598173515976,365.39193302891931,369.76788432267881,374.14383561643831,378.51978691019787,382.89573820395736,387.27168949771686,392.37696600710302,392.37696600710302,392.37696600710302,392.37696600710302,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNUMOP","MAL","EPODSNUMOP","MAwEPODSNUMOP",0.339622641509434,0.78514199999999978,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"MOPTI (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",267.21841704718412,272.59639776763066,277.97437848807709,283.35235920852358,288.73033992897001,294.1083206494165,299.48630136986299,304.86428209030947,310.2422628107559,315.62024353120239,320.66210045662098,324.69558599695586,328.72907153729068,332.7625570776255,336.79604261796038,340.82952815829526,344.86301369863008,348.89649923896496,352.92998477929984,356.96347031963467,361.66920345002529,361.66920345002529,361.66920345002529,361.66920345002529,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNUDJE","MAL","EPODSNUDJE","MAwEPODSNUDJE",0.29032258064516125,0.91846799999999995,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"DJENNE (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",312.59512937595133,318.88635210553025,325.17757483510917,331.46879756468803,337.76002029426695,344.05124302384581,350.34246575342473,356.6336884830036,362.92491121258251,369.21613394216143,375.1141552511416,379.83257229832583,384.55098934550995,389.26940639269412,393.9878234398783,398.70624048706247,403.42465753424665,408.14307458143082,412.86149162861494,417.57990867579917,423.08472856418069,423.08472856418069,423.08472856418069,423.08472856418069,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPSOLNUWAP","MAL","EPSOLNUWAP","MAwEPSOLNUWAP",1,0,0,20,20,0.1067814770659507,0.25,0,"WAPP SOLAR ",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPHYDNUDADAM","MAL","EPHYDNUDADAM","MAwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.35294428692636964,0,"DAMEnvisagée",1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPHYDNUDASou","CIV","EPHYDNUDASou","CIwEPHYDNUDASou",1,0,2,0,50,9.1690158223745405E-2,0,0,"Soubre",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDNUDAAbo","CIV","EPHYDNUDAAbo","CIwEPHYDNUDAAbo",1,0,2,0,50,9.1690158223745405E-2,0.37787924911212584,0,"AboissoComoé",2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPHYDNUROTia","CIV","EPHYDNUROTia","CIwEPHYDNUROTia",1,0,2,0,50,9.1690158223745405E-2,0.36574447130450355,0,"Tiassalé",4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUAb3","GHA","EPGASNUAb3","GHwEPGASNUAb3",0.43902439024390244,0.4602359208523592,17.52,30,25,0.10015279290001895,0.85865753424657532,0,"Aboadze T3 phase 2 ",956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,"GASGOA",84.506595636732627,85.546676813800104,86.586757990867582,87.62683916793506,88.666920345002538,89.707001522070016,90.747082699137493,91.787163876204971,92.827245053272449,93.867326230339941,94.907407407407419,96.467529173008629,98.027650938609838,99.587772704211062,101.14789446981229,102.7080162354135,104.26813800101472,105.82825976661593,107.38838153221714,108.94850329781838,110.50862506341959,110.50862506341959,110.50862506341959,110.50862506341959,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPHYDNUDAJua","GHA","EPHYDNUDAJua","GHwEPHYDNUDAJua",1,0,0.1,14,50,9.1690158223745405E-2,0.40387340576287201,0,"Juale",3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPHYDNUDAPwa","GHA","EPHYDNUDAPwa","GHwEPHYDNUDAPwa",1,0,0.1,14,50,9.1690158223745405E-2,0.33257229832572299,0,"Pwalugu",3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPGASNCCAI","TBN","EPGASNCCAI","TBwEPGASNCCAI",0.28346456692913385,0.71280441400304417,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"CAI",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASGOA",130.88216641298834,132.49302384576359,134.10388127853881,135.71473871131406,137.3255961440893,138.93645357686452,140.5473110096398,142.15816844241505,143.76902587519027,145.37988330796551,146.99074074074073,149.40702688990362,151.82331303906645,154.23959918822933,156.65588533739219,159.07217148655505,161.48845763571791,163.90474378488079,166.32102993404362,168.73731608320651,171.15360223236937,171.15360223236937,171.15360223236937,171.15360223236937,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPSOLNUAFD","TBN","EPSOLNUAFD","TBwEPSOLNUAFD",1,0,0,20,20,0.1067814770659507,0.25,0,"AFD_SOLAR",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNUDAKet","TBN","EPHYDNUDAKet","TBwEPHYDNUDAKet",1,0,2,0,50,9.1690158223745405E-2,0.26569634703196343,0,"Ketou",2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPODSNUGao","BUR","EPODSNUGao","BUwEPODSNUGao",0.34615384615384615,0.7703279999999999,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Gaoua ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",262.17656012176559,267.45306950786409,272.72957889396247,278.00608828006091,283.28259766615935,288.55910705225773,293.83561643835617,299.11212582445461,304.38863521055299,309.66514459665143,314.61187214611874,318.56925418569256,322.52663622526637,326.48401826484019,330.441400304414,334.39878234398788,338.35616438356163,342.31354642313545,346.27092846270932,350.22831050228314,354.84525621511921,354.84525621511921,354.84525621511921,354.84525621511921,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPOHFNCBob","BUR","EPOHFNCBob","BUwEPOHFNCBob",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bobo 2 ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFI",154.83891425672249,157.85134449518011,160.86377473363774,163.87620497209537,166.88863521055302,169.90106544901064,172.9134956874683,175.92592592592592,178.93835616438358,181.9507864028412,184.96321664129886,187.37316083206494,189.78310502283105,192.19304921359716,194.60299340436327,197.01293759512936,199.42288178589547,201.83282597666158,204.24277016742769,206.65271435819383,209.3639015728057,209.3639015728057,209.3639015728057,209.3639015728057,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPGASNUTAG","NIG","EPGASNUTAG","NIwEPGASNUTAG",0.28346456692913385,0,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"TAG Niamey 2 ",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASNA",153.71607052257738,155.48801369863014,157.25995687468293,159.03190005073569,160.80384322678844,162.5757864028412,164.34772957889396,166.11967275494675,167.89161593099951,169.66355910705227,171.43550228310502,174.09341704718418,176.75133181126333,179.40924657534251,182.06716133942163,184.72507610350078,187.38299086757993,190.04090563165909,192.69882039573824,195.35673515981736,198.01464992389654,198.01464992389654,198.01464992389654,198.01464992389654,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPOHFNUGou","NIG","EPOHFNUGou","NIwEPOHFNUGou",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Goudel ",2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,"OHFI",154.83891425672249,157.85134449518011,160.86377473363774,163.87620497209537,166.88863521055302,169.90106544901064,172.9134956874683,175.92592592592592,178.93835616438358,181.9507864028412,184.96321664129886,187.37316083206494,189.78310502283105,192.19304921359716,194.60299340436327,197.01293759512936,199.42288178589547,201.83282597666158,204.24277016742769,206.65271435819383,209.3639015728057,209.3639015728057,209.3639015728057,209.3639015728057,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUSol","NIG","EPSOLNUSol","NIwEPSOLNUSol",1,0,0,20,20,0.1067814770659507,0.25,0,"Solar",4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPHYDNUDADyo","NIG","EPHYDNUDADyo","NIwEPHYDNUDADyo",1,0,2,0,50,9.1690158223745405E-2,0.37392000000000003,0,"Dyodyonga ",2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPGASNUSup","NGA","EPGASNUSup","NGwEPGASNUSup",0.28346456692913385,0.71280441400304417,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"SupertekNig.",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASLOCal",107.92744799594115,109.13559107052258,110.34373414510401,111.55187721968544,112.76002029426688,113.96816336884829,115.17630644342974,116.38444951801117,117.5925925925926,118.80073566717404,120.00887874175547,122.02245053272452,124.03602232369357,126.04959411466263,128.06316590563165,130.0767376966007,132.09030948756975,134.10388127853881,136.11745306950786,138.13102486047691,140.14459665144597,140.14459665144597,140.14459665144597,140.14459665144597,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPHYDNUDAZun","NGA","EPHYDNUDAZun","NGwEPHYDNUDAZun",1,0,2,0,50,9.1690158223745405E-2,0.37392000000000003,0,"Zungeru ",1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEPODSNUurb","SEN","EPODSNUurb","SEwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPHYDNU","SEN","EPHYDNU","SEwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVut","SEN","EPSOLNUPVut","SEwEPSOLNUPVut",1,0,176.03783783783788,0,25,0.10015279290001895,0.25,1.100000000000001,"Solar PV (utility)",2200.0000000000018,2118.7100000000019,2037.4200000000019,1956.1300000000017,1874.8400000000017,1793.7700000000016,1759.3400000000017,1724.9100000000014,1690.4800000000014,1656.0500000000015,1621.5100000000014,1598.7400000000016,1575.9700000000014,1553.2000000000014,1530.4300000000012,1507.6600000000012,1484.8900000000015,1462.1200000000013,1439.3500000000013,1416.5800000000013,1394.0300000000011,1394.0300000000011,1267.0900000000013,1140.150000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVrt","SEN","EPSOLNUPVrt","SEwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVstru2","SEN","EPSOLNUPVstru2","SEwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPODSNUind","GAM","EPODSNUind","GAwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPCOANUSC","GAM","EPCOANUSC","GAwEPCOANUSC",0.37,0.93792422559545841,124.89704292527823,0,30,9.6435680229667184E-2,1.7,1.2762750000000012,"Supercritical coal",3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,"COA",44.736517339257063,45.045045045045043,45.353572750833024,45.662100456621005,45.970628162408985,46.279155868196966,46.587683573984947,46.896211279772928,47.204738985560908,47.513266691348882,47.821794397136863,48.130322102924843,48.438849808712824,48.747377514500805,49.055905220288786,49.364432926076766,49.672960631864747,49.981488337652728,50.290016043440701,50.598543749228682,51.215599160804643,51.215599160804643,51.215599160804643,51.215599160804643,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPGASNLCC","GAM","EPGASNLCC","GAwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPWNDNU30","GAM","EPWNDNU30","GAwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPSOLNUPVrtru","GAM","EPSOLNUPVrtru","GAwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPGASNUSO","GAM","EPGASNUSO","GAwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASLNG",74.739381407771177,75.600930472990441,76.462479538209692,77.324028603428971,78.185577668648222,79.047126733867486,79.908675799086765,80.770224864306016,81.631773929525281,82.493322994744545,83.35487205996381,84.647195657792707,85.939519255621605,87.231842853450502,88.524166451279399,89.816490049108296,91.108813646937193,92.401137244766076,93.693460842594973,94.98578444042387,96.278108038252768,96.278108038252768,96.278108038252768,96.278108038252768,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPODSNUind","GHA","EPODSNUind","GHwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUCC","GHA","EPGASNUCC","GHwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASGOA",77.292617960426185,78.243911719939135,79.195205479452056,80.146499238964992,81.097792998477942,82.049086757990864,83.000380517503814,83.95167427701675,84.902968036529685,85.854261796042621,86.805555555555571,88.232496194824975,89.659436834094379,91.086377473363783,92.513318112633186,93.940258751902604,95.367199391172008,96.794140030441412,98.221080669710815,99.648021308980219,101.07496194824964,101.07496194824964,101.07496194824964,101.07496194824964,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPBIONU","GHA","EPBIONU","GHwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3129.4263000000028,3068.1651000000029,3006.9039000000025,2945.6427000000026,2884.1262450000027,2828.7359100000026,2773.3455750000026,2717.9552400000025,2662.564905000002,2607.0469425000024,2582.1595800000023,2557.2722175000022,2532.3848550000025,2507.4974925000024,2482.6101300000023,2457.7227675000022,2432.8354050000021,2407.9480425000024,2383.0606800000023,2357.7904350000022,2357.7904350000022,2143.120980000002,1928.4515250000018,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPSOLNUPVst","GHA","EPSOLNUPVst","GHwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPSOLNUPVst2","GHA","EPSOLNUPVst2","GHwEPSOLNUPVst2",1,0,150,0,20,0.1067814770659507,0.25,1,"Rooftop PV with 2h Battery",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUSO","GHA","EPGASNUSO","GHwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASGOA",70.00086154906522,70.862410614284471,71.72395967950375,72.585508744723015,73.44705780994228,74.308606875161544,75.170155940380795,76.031705005600074,76.893254070819339,77.754803136038589,78.616352201257868,79.908675799086765,81.200999396915662,82.493322994744545,83.785646592573443,85.07797019040234,86.370293788231237,87.662617386060134,88.954940983889031,90.247264581717928,91.539588179546826,91.539588179546826,91.539588179546826,91.539588179546826,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNU","GUI","EPOHFNU","GUwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFC",132.74624918460535,135.42074363992171,138.0952380952381,140.76973255055449,143.44422700587086,146.11872146118722,148.79321591650361,151.46771037181998,154.14220482713637,156.81669928245273,159.28571428571428,161.23939986953687,163.19308545335943,165.14677103718199,167.10045662100458,169.05414220482717,171.00782778864971,172.96151337247227,174.91519895629483,176.86888454011742,179.23679060665361,179.23679060665361,179.23679060665361,179.23679060665361,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNU","GUI","EPHYDNU","GUwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUmic","GUI","EPHYDNUmic","GUwEPHYDNUmic",1,0,47.52,0,30,9.6435680229667184E-2,0.5,1.1550000000000011,"Small Hydro",4620.0000000000045,4574.7240000000047,4529.448000000004,4484.1720000000041,4438.8960000000043,4393.6200000000044,4350.5385000000042,4307.457000000004,4264.3755000000037,4221.2940000000044,4178.2125000000042,4138.2495000000044,4098.2865000000038,4058.3235000000036,4018.3605000000039,3978.3975000000041,3938.4345000000039,3898.4715000000042,3858.5085000000036,3818.5455000000038,3778.6980000000035,3778.6980000000035,3434.7390000000037,3090.664500000003,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPSOLNUPVst","GUI","EPSOLNUPVst","GUwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPTSONUTH","GUI","EPTSONUTH","GUwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3720.5968800000032,3612.3687600000035,3504.1406400000033,3395.9125200000035,3287.9396550000029,3224.7640425000027,3161.5884300000025,3098.4128175000028,3035.2372050000026,2972.0615925000025,2917.6922775000025,2863.3229625000026,2808.9536475000027,2754.5843325000028,2700.2150175000024,2645.8457025000021,2591.4763875000021,2537.1070725000022,2482.7377575000023,2428.3684425000024,2428.3684425000024,2207.3176125000018,1986.1391550000019,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPODSNUurb","GBI","EPODSNUurb","GBwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPODSNUrur","GBI","EPODSNUrur","GBwEPODSNUrur",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Rural)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPGASNLCC","GBI","EPGASNLCC","GBwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPSOLNUPVrt","GBI","EPSOLNUPVrt","GBwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPSOLNUPVstru","GBI","EPSOLNUPVstru","GBwEPSOLNUPVstru",1,0,166.66666666666666,0,20,0.1067814770659507,0,1,"PV with 1h Battery (roof top - rural)",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPSOLNUPVstru2","GBI","EPSOLNUPVstru2","GBwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPODSNUind","LIB","EPODSNUind","LIwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPGASNUCC","LIB","EPGASNUCC","LIwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPHYDNU","LIB","EPHYDNU","LIwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPWNDNU30","LIB","EPWNDNU30","LIwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPSOLNUPVrtru","LIB","EPSOLNUPVrtru","LIwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPGASNUSO","LIB","EPGASNUSO","LIwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASLNG",74.739381407771177,75.600930472990441,76.462479538209692,77.324028603428971,78.185577668648222,79.047126733867486,79.908675799086765,80.770224864306016,81.631773929525281,82.493322994744545,83.35487205996381,84.647195657792707,85.939519255621605,87.231842853450502,88.524166451279399,89.816490049108296,91.108813646937193,92.401137244766076,93.693460842594973,94.98578444042387,96.278108038252768,96.278108038252768,96.278108038252768,96.278108038252768,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPOHFNU","MAL","EPOHFNU","MAwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFI",167.64514024787999,170.90671885192435,174.16829745596871,177.42987606001307,180.6914546640574,183.95303326810179,187.21461187214612,190.47619047619048,193.73776908023487,196.9993476842792,200.26092628832356,202.87018917155905,205.47945205479456,208.08871493803002,210.69797782126551,213.307240704501,215.91650358773649,218.52576647097197,221.13502935420746,223.74429223744295,226.67971298108284,226.67971298108284,226.67971298108284,226.67971298108284,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPGASNLCC","MAL","EPGASNLCC","MAwEPGASNLCC",0.48,0,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASNA",90.777207001522086,91.82363013698631,92.870053272450562,93.916476407914786,94.962899543378995,96.009322678843233,97.055745814307471,98.102168949771709,99.148592085235933,100.19501522070016,101.24143835616439,102.81107305936075,104.38070776255709,105.95034246575344,107.51997716894979,109.08961187214614,110.65924657534248,112.22888127853882,113.79851598173518,115.36815068493152,116.93778538812788,116.93778538812788,116.93778538812788,116.93778538812788,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPBIONU","MAL","EPBIONU","MAwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3129.4263000000028,3068.1651000000029,3006.9039000000025,2945.6427000000026,2884.1262450000027,2828.7359100000026,2773.3455750000026,2717.9552400000025,2662.564905000002,2607.0469425000024,2582.1595800000023,2557.2722175000022,2532.3848550000025,2507.4974925000024,2482.6101300000023,2457.7227675000022,2432.8354050000021,2407.9480425000024,2383.0606800000023,2357.7904350000022,2357.7904350000022,2143.120980000002,1928.4515250000018,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPSOLNUPVst","MAL","EPSOLNUPVst","MAwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPTSONUTH","MAL","EPTSONUTH","MAwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3720.5968800000032,3612.3687600000035,3504.1406400000033,3395.9125200000035,3287.9396550000029,3224.7640425000027,3161.5884300000025,3098.4128175000028,3035.2372050000026,2972.0615925000025,2917.6922775000025,2863.3229625000026,2808.9536475000027,2754.5843325000028,2700.2150175000024,2645.8457025000021,2591.4763875000021,2537.1070725000022,2482.7377575000023,2428.3684425000024,2428.3684425000024,2207.3176125000018,1986.1391550000019,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPTSONUTHst","MAL","EPTSONUTHst","MAwEPTSONUTHst",1,0,165.92391891891893,0,25,0.10015279290001895,0.5,1.2762750000000012,"Solar thermal with Storage",6891.8850000000066,6697.1254350000054,6502.365870000006,6307.6063050000057,6112.8467400000063,5918.3424300000052,5777.5692975000047,5636.7961650000052,5496.0230325000048,5355.2499000000053,5214.6043950000048,5119.266652500005,5023.9289100000051,4928.5911675000043,4833.2534250000044,4737.9156825000046,4642.5779400000038,4547.2401975000039,4451.902455000004,4356.5647125000041,4260.7164600000042,4260.7164600000042,3705.0263250000035,3149.2085625000027,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPODSNUurb","NIG","EPODSNUurb","NIwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSI",567.20890410958907,578.6244292237443,590.03995433789953,601.45547945205476,612.8710045662101,624.28652968036533,635.70205479452056,647.11757990867579,658.53310502283102,669.94863013698637,680.65068493150682,689.21232876712327,697.77397260273972,706.33561643835617,714.89726027397262,723.45890410958907,732.02054794520552,740.58219178082197,749.14383561643842,757.70547945205476,767.69406392694066,767.69406392694066,767.69406392694066,767.69406392694066,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPHYDNU","NIG","EPHYDNU","NIwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVut","NIG","EPSOLNUPVut","NIwEPSOLNUPVut",1,0,176.03783783783788,0,25,0.10015279290001895,0.25,1.100000000000001,"Solar PV (utility)",2200.0000000000018,2118.7100000000019,2037.4200000000019,1956.1300000000017,1874.8400000000017,1793.7700000000016,1759.3400000000017,1724.9100000000014,1690.4800000000014,1656.0500000000015,1621.5100000000014,1598.7400000000016,1575.9700000000014,1553.2000000000014,1530.4300000000012,1507.6600000000012,1484.8900000000015,1462.1200000000013,1439.3500000000013,1416.5800000000013,1394.0300000000011,1394.0300000000011,1267.0900000000013,1140.150000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVrt","NIG","EPSOLNUPVrt","NIwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVstru2","NIG","EPSOLNUPVstru2","NIwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPODSNUind","NGA","EPODSNUind","NGwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPCOANUSC","NGA","EPCOANUSC","NGwEPCOANUSC",0.37,0.93792422559545841,124.89704292527823,0,30,9.6435680229667184E-2,1.7,1.2762750000000012,"Supercritical coal",3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,"COAN",29.31013204985808,29.31013204985808,29.61865975564606,29.927187461434041,29.927187461434041,30.235715167222015,30.235715167222015,30.544242873009996,30.852770578797976,30.852770578797976,31.161298284585957,31.469825990373938,31.469825990373938,31.778353696161918,32.086881401949896,32.086881401949896,32.395409107737876,32.703936813525857,32.703936813525857,33.012464519313831,33.320992225101811,33.320992225101811,33.320992225101811,33.320992225101811,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPGASNLCC","NGA","EPGASNLCC","NGwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLOCal",63.736681887366828,64.450152207001523,65.163622526636232,65.877092846270941,66.590563165905635,67.304033485540344,68.017503805175039,68.730974124809748,69.444444444444457,70.157914764079152,70.871385083713861,72.060502283105023,73.2496194824962,74.438736681887377,75.62785388127854,76.816971080669717,78.006088280060894,79.195205479452056,80.384322678843233,81.57343987823441,82.762557077625573,82.762557077625573,82.762557077625573,82.762557077625573,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPWNDNU30","NGA","EPWNDNU30","NGwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPSOLNUPVrtru","NGA","EPSOLNUPVrtru","NGwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPODSNU","SIE","EPODSNU","SIwEPODSNU",0.35,0.76186285714285706,148.91999999999999,0,25,0.10015279290001895,0.8,1.100000000000001,"Diesel Centralized",1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPODSNUind","SIE","EPODSNUind","SIwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,229.94129158512723,234.50750163078931,239.07371167645141,243.63992172211351,248.20613176777559,252.77234181343769,257.33855185909982,261.90476190476193,266.47097195042403,270.71102413568167,273.97260273972603,277.23418134377044,280.49575994781475,283.75733855185911,287.01891715590347,290.28049575994783,293.54207436399219,296.80365296803654,300.0652315720809,303.97912589693414,303.97912589693414,303.97912589693414,303.97912589693414,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPGASNUCC","SIE","EPGASNUCC","SIwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,83.476027397260282,84.427321156773218,85.378614916286153,86.329908675799089,87.281202435312025,88.232496194824975,89.183789954337897,90.135083713850847,91.086377473363783,92.037671232876718,93.464611872146122,94.891552511415526,96.31849315068493,97.745433789954333,99.172374429223751,100.59931506849315,102.02625570776256,103.45319634703196,104.88013698630137,106.30707762557078,106.30707762557078,106.30707762557078,106.30707762557078,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONU","SIE","EPBIONU","SIwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3129.4263000000028,3068.1651000000029,3006.9039000000025,2945.6427000000026,2884.1262450000027,2828.7359100000026,2773.3455750000026,2717.9552400000025,2662.564905000002,2607.0469425000024,2582.1595800000023,2557.2722175000022,2532.3848550000025,2507.4974925000024,2482.6101300000023,2457.7227675000022,2432.8354050000021,2407.9480425000024,2383.0606800000023,2357.7904350000022,2357.7904350000022,2143.120980000002,1928.4515250000018,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUPVst","SIE","EPSOLNUPVst","SIwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUPVrtru","SIE","EPSOLNUPVrtru","SIwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPGASNUSO","SIE","EPGASNUSO","SIwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASLNG",74.739381407771177,75.600930472990441,76.462479538209692,77.324028603428971,78.185577668648222,79.047126733867486,79.908675799086765,80.770224864306016,81.631773929525281,82.493322994744545,83.35487205996381,84.647195657792707,85.939519255621605,87.231842853450502,88.524166451279399,89.816490049108296,91.108813646937193,92.401137244766076,93.693460842594973,94.98578444042387,96.278108038252768,96.278108038252768,96.278108038252768,96.278108038252768,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPOHFNU","TBN","EPOHFNU","TBwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFC",132.74624918460535,135.42074363992171,138.0952380952381,140.76973255055449,143.44422700587086,146.11872146118722,148.79321591650361,151.46771037181998,154.14220482713637,156.81669928245273,159.28571428571428,161.23939986953687,163.19308545335943,165.14677103718199,167.10045662100458,169.05414220482717,171.00782778864971,172.96151337247227,174.91519895629483,176.86888454011742,179.23679060665361,179.23679060665361,179.23679060665361,179.23679060665361,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNU","TBN","EPHYDNU","TBwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNUmic","TBN","EPHYDNUmic","TBwEPHYDNUmic",1,0,47.52,0,30,9.6435680229667184E-2,0.5,1.1550000000000011,"Small Hydro",4620.0000000000045,4574.7240000000047,4529.448000000004,4484.1720000000041,4438.8960000000043,4393.6200000000044,4350.5385000000042,4307.457000000004,4264.3755000000037,4221.2940000000044,4178.2125000000042,4138.2495000000044,4098.2865000000038,4058.3235000000036,4018.3605000000039,3978.3975000000041,3938.4345000000039,3898.4715000000042,3858.5085000000036,3818.5455000000038,3778.6980000000035,3778.6980000000035,3434.7390000000037,3090.664500000003,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPSOLNUPVst2","TBN","EPSOLNUPVst2","TBwEPSOLNUPVst2",1,0,150,0,20,0.1067814770659507,0.25,1,"Rooftop PV with 2h Battery",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPTSONUTH","TBN","EPTSONUTH","TBwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3720.5968800000032,3612.3687600000035,3504.1406400000033,3395.9125200000035,3287.9396550000029,3224.7640425000027,3161.5884300000025,3098.4128175000028,3035.2372050000026,2972.0615925000025,2917.6922775000025,2863.3229625000026,2808.9536475000027,2754.5843325000028,2700.2150175000024,2645.8457025000021,2591.4763875000021,2537.1070725000022,2482.7377575000023,2428.3684425000024,2428.3684425000024,2207.3176125000018,1986.1391550000019,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPODSNUurb","CIV","EPODSNUurb","CIwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPODSNUrur","CIV","EPODSNUrur","CIwEPODSNUrur",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Rural)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,502.99657534246575,512.98515981735159,522.97374429223748,532.96232876712327,542.95091324200916,552.93949771689495,562.92808219178085,572.91666666666663,582.90525114155253,592.18036529680364,599.31506849315065,606.44977168949777,613.58447488584477,620.71917808219177,627.85388127853878,634.9885844748859,642.1232876712329,649.25799086757991,656.39269406392691,664.95433789954336,664.95433789954336,664.95433789954336,664.95433789954336,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPGASNLCC","CIV","EPGASNLCC","CIwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLOCal",63.736681887366828,64.450152207001523,65.163622526636232,65.877092846270941,66.590563165905635,67.304033485540344,68.017503805175039,68.730974124809748,69.444444444444457,70.157914764079152,70.871385083713861,72.060502283105023,73.2496194824962,74.438736681887377,75.62785388127854,76.816971080669717,78.006088280060894,79.195205479452056,80.384322678843233,81.57343987823441,82.762557077625573,82.762557077625573,82.762557077625573,82.762557077625573,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPSOLNUPVrt","CIV","EPSOLNUPVrt","CIwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPSOLNUPVstru","CIV","EPSOLNUPVstru","CIwEPSOLNUPVstru",1,0,166.66666666666666,0,20,0.1067814770659507,0,1,"PV with 1h Battery (roof top - rural)",4257.5,4100.3,3943.1,3785.9,3628.7,3471.4,3373.3,3275.2,3177.1,3079,2981.1,2926.6,2872.1,2817.6,2763.1,2708.6,2654.1,2599.6,2545.1,2490.6,2435.6999999999998,2435.6999999999998,2214,1992.2,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPSOLNUPVstru2","CIV","EPSOLNUPVstru2","CIwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6043.3,5811.6,5579.9,5348.2,5116.5,4971.8999999999996,4827.3,4682.7,4538.1000000000004,4393.7,4313.3,4232.8999999999996,4152.5,4072.1,3991.7,3911.3,3830.9,3750.5,3670.1,3590,3590,3263.2,2936.3,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPODSNUind","BUR","EPODSNUind","BUwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSI",259.29549902152644,264.51402478799741,269.73255055446839,274.95107632093936,280.16960208741028,285.38812785388126,290.60665362035229,295.82517938682327,301.04370515329424,306.26223091976522,311.15459882583173,315.06849315068496,318.98238747553819,322.89628180039142,326.81017612524465,330.72407045009788,334.63796477495112,338.55185909980435,342.46575342465752,346.37964774951081,350.94585779517291,350.94585779517291,350.94585779517291,350.94585779517291,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPGASNUCC","BUR","EPGASNUCC","BUwEPGASNUCC",0.48,0,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASNA",90.777207001522086,91.82363013698631,92.870053272450562,93.916476407914786,94.962899543378995,96.009322678843233,97.055745814307471,98.102168949771709,99.148592085235933,100.19501522070016,101.24143835616439,102.81107305936075,104.38070776255709,105.95034246575344,107.51997716894979,109.08961187214614,110.65924657534248,112.22888127853882,113.79851598173518,115.36815068493152,116.93778538812788,116.93778538812788,116.93778538812788,116.93778538812788,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPHYDNU","BUR","EPHYDNU","BUwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPWNDNU30","BUR","EPWNDNU30","BUwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2265.648000000002,2221.2960000000021,2176.9440000000022,2132.5920000000024,2088.0090000000018,2055.6690000000021,2023.329000000002,1990.9890000000019,1958.6490000000019,1926.3090000000018,1907.9445000000019,1889.5800000000017,1871.2155000000018,1852.8510000000019,1834.4865000000018,1816.1220000000019,1797.7575000000018,1779.3930000000016,1761.0285000000017,1742.0865000000017,1742.0865000000017,1659.0420000000017,1575.8820000000017,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPSOLNUPVrtru","BUR","EPSOLNUPVrtru","BUwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2022.5,1945,1867.5,1790,1712.3,1679.4,1646.5,1613.6,1580.7,1547.8,1526.1,1504.4,1482.7,1461,1439.3,1417.6,1395.9,1374.2,1352.5,1330.7,1330.7,1209.5999999999999,1088.4000000000001,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPGASNUSO","BUR","EPGASNUSO","BUwEPGASNUSO",0.53,0,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1754.4952425000017,1737.1379025000015,1719.7805625000015,1702.4232225000017,1685.0658825000014,1676.7700950000014,1668.4743075000015,1660.1785200000015,1651.8827325000013,1643.3316900000013,1635.2911575000014,1627.2506250000015,1619.2100925000016,1611.1695600000016,1603.1290275000013,1595.0884950000013,1587.0479625000014,1579.0074300000015,1570.9668975000016,1562.9263650000014,1562.9263650000014,1562.9263650000014,1562.9263650000014,"GASNA",82.213319548548299,83.16102352028949,84.108727492030681,85.056431463771872,86.004135435513064,86.951839407254241,87.899543378995432,88.847247350736637,89.794951322477814,90.742655294219006,91.690359265960211,93.111915223571984,94.533471181183771,95.955027138795572,97.376583096407344,98.798139054019131,100.21969501163092,101.64125096924271,103.06280692685449,104.48436288446626,105.90591884207807,105.90591884207807,105.90591884207807,105.90591884207807,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREDistUrban","BUR","EDistUrban","BUwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVEDistUrban","CIV","EDistUrban","CIwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAMEDistRural","GAM","EDistRural","GAwEDistRural",0,0,0,0,60,9.1208644750458256E-2,0,0,0,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAEDistUrban","GHA","EDistUrban","GHwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIETrans","GBI","ETrans","GBwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIEDist","GBI","EDist","GBwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIBEDist","LIB","EDist","LIwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGETrans","NIG","ETrans","NIwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAEDist","NGA","EDist","NGwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAEDistRural","NGA","EDistRural","NGwEDistRural",0,0,0,0,60,9.1208644750458256E-2,0,0,0,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEDistUrban","SEN","EDistUrban","SEwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNETrans","TBN","ETrans","TBwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUROHF","BUR","HFO","BUwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BURODS","BUR","Diesel","BUwDiesel",0,0,0,0,0,0,0,0,"ODSI",795,795,827,843,859,875,891,907,923,939,954,966,978,990,1002,1014,1026,1038,1050,1062,1076,1076,1076,1076,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENOLC","SEN","Crude","SEwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAODS","NGA","Diesel","NGwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGBIO","NIG","Biomass","NIwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGOHF","NIG","HFO","NIwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIEOHF","SIE","HFO","SIwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNBIO","TBN","Biomass","TBwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNCOA","TBN","Coal","TBwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MALOHF","MAL","HFO","MAwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,534,544,554,564,574,584,594,604,614,622,630,638,646,654,662,670,678,686,695,695,695,695,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIBOHF","LIB","HFO","LIwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVBIO","CIV","Biomass","CIwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVAGA","CIV","AGA","CIwAGA",0,0,0,0,0,0,0,0,"AGA",268,268,274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,333,338,343,348,348,348,348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVCOA","CIV","Coal","CIwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHABIO","GHA","Biomass","GHwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAODS","GHA","Diesel","GHwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAOLC","GHA","Crude","GHwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAGAS","GHA","Gas","GHwGas",0,0,0,0,0,0,0,0,"GASGOA",325,325,333,337,341,345,349,353,357,361,365,371,377,383,389,395,401,407,413,419,425,425,425,425,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAAGA","GHA","AGA","GHwAGA",0,0,0,0,0,0,0,0,"AGA",268,268,274,277,280,283,286,289,292,295,298,303,308,313,318,323,328,333,338,343,348,348,348,348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHACOA","GHA","Coal","GHwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHANUC","GHA","Nuclear","GHwNuclear",0,0,0,0,0,0,0,0,"NUC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIBIO","GUI","Biomass","GUwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIOHF","GUI","HFO","GUwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIODS","GUI","Diesel","GUwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIOLC","GUI","Crude","GUwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIGAS","GUI","Gas","GUwGas",0,0,0,0,0,0,0,0,"GASLNG",347,347,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUICOA","GUI","Coal","GUwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIBIO","GBI","Biomass","GBwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIOHF","GBI","HFO","GBwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,423.4,431.6,439.8,448,456.2,464.4,472.6,480.8,488.37,494.36,500.35,506.34,512.33000000000004,518.32000000000005,524.30999999999995,530.29999999999995,536.29,542.28,549.54,549.54,549.54,549.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIODS","GBI","Diesel","GBwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,719,733,747,761,775,789,803,817,830,840,850,860,870,880,890,900,910,920,932,932,932,932,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIOLC","GBI","Crude","GBwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,583,594,605,616,627,638,649,660,670,678,686,694,702,710,718,726,734,742,752,752,752,752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIGAS","GBI","Gas","GBwGas",0,0,0,0,0,0,0,0,"GASLNG",347,347,355,359,363,367,371,375,379,383,387,393,399,405,411,417,423,429,435,441,447,447,447,447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBICOA","GBI","Coal","GBwCoal",0,0,0,0,0,0,0,0,"COA",145,145,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,166,166,166,166,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Inga Hydro",0,0,0,0,0,0,0,50,0.10085917404611995,0.6,1.22,0.85,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.151389581036788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission",0,0,0,0,0,0,0,51,0.10078045772463534,0.6,1.22,0.85,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6395188537825316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395.52617272988226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

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

{"sheet":"Single","index":3,"n_rows":250,"n_cols":53,"rows_kept":250,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z",null,null,null,"eps",1E-8]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Togo/Benin"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,13,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"TBw"},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"TBwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,{"$f":"C4&\"FinaleElc\"","v":"TBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":478},3,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary years"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C9","v":"Coal"},{"$f":"D9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV",{"$f":"J9","v":"Solar Thermal"},{"$f":"K9","v":"Wind"},{"$f":"O9","v":"Net Imports"},{"$f":"Q9","v":"Dist. Oil"},{"$f":"R9","v":"Dist. Biomass"},{"$f":"S9","v":"Mini Hydro"},{"$f":"T9","v":"Dist.Solar PV"}]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},0,6.57,0,90.841199999999986,0,0,0,0,{"$f":"SUM(C10:K10)","v":97.41119999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD9:$DQ9)*8.76","v":1954.5311999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD36:$DQ36)*8.76","v":0},{"$f":"M10-N10","v":1954.5311999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$N$8+$A10,1,1,50))*8.76","v":1624.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$8,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$8+$A10,1,1,50))*8.76","v":24.703200000000002},0,0,0,{"$f":"SUM(Q10:T10)","v":24.703200000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":451.66559999999981},{"$f":"W10/(L10+O10)","v":0.22011612021857915},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0.74390243902439024},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":4.3597821203953273E-2},{"$f":"(L10*(1-X10)+U10)/P10","v":6.1953146863446891E-2},null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM10,C$10:C$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM10,D$10:D$33)","v":0},6.57,0,90.841199999999986,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,O$10:O$33)","v":1954.5311999999999},{"$f":"SUMIF($B$10:$B$33,$AM10,Q$10:Q$33)","v":24.703200000000002},0,0,0]
[{"$f":"A10+1","v":5},2011,0,0,342.42840000000001,0,90.841199999999986,0,0,0,0,{"$f":"SUM(C11:K11)","v":433.26959999999997},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD10:$DQ10)*8.76","v":4653.1367999999993},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD37:$DQ37)*8.76","v":2780.5116000000003},1872.625199999999,1886.028,63.685200000000002,0,0,0,{"$f":"SUM(Q11:T11)","v":63.685200000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A11,1,1,50))*8.76","v":0},{"$f":"U11+L11+O11-P11","v":483.551999999999},{"$f":"W11/(L11+O11)","v":0.20970254150362766},0.18279569892473116,3.8064954224836876E-2,{"$f":"(L11*(1-X11)+U11)/P11","v":0.21531868229089909},null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF($B$10:$B$33,$AM11,C$10:C$33)","v":0},0,1117.338,0,328.14960000000002,1721.1647999999998,517.36559999999997,0,52.56,{"$f":"SUMIF($B$10:$B$33,$AM11,O$10:O$33)","v":1248.5627999999997},57.640799999999999,0,101.178,0]
[{"$f":"A11+1","v":6},2012,0,0,712.88879999999995,0,90.841199999999986,0,43.8,0,0,847.52999999999986,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD11:$DQ11)*8.76","v":4514.4660000000003},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD38:$DQ38)*8.76","v":2780.5116000000003},1733.9544000000001,2216.2799999999997,151.0224,0,0,0,151.0224,0,516.22680000000037,0.19997285282839611,0.1348363891569436,4.8602439731334185E-2,0.3740815276239236,null,null,null,null,null,null,null,null,null,null,null,2030,0,0,323.76960000000003,0,700.97520000000009,4194.5508,764.13480000000004,0,52.56,{"$f":"SUMIF($B$10:$B$33,$AM12,O$10:O$33)","v":2016.8147999999983},69.904799999999994,0,322.28039999999999,1187.856]
[7,2013,0,0,1161.8388,0,90.841199999999986,0,43.8,0,52.56,1349.04,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD12:$DQ12)*8.76","v":6000.9503999999997},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD39:$DQ39)*8.76","v":4471.9799999999996},1528.9704000000002,2440.5360000000001,102.05399999999999,0,0,0,102.05399999999999,0,539.52840000000015,0.1874657575942047,0.12900694234832474,6.2325401149360526E-2,0.49095575495510579,null,null,null,null,null,null,null,null,null,null,null,2040,0,0,1480.0896,0,700.97520000000009,4194.5508,1073.2752,0,1019.4012,{"$f":"SUMIF($B$10:$B$33,$AM13,O$10:O$33)","v":2829.5676000000003},57.202800000000003,0,632.91,5274.8339999999998]
[8,2014,0,0,1453.7219999999998,0,90.841199999999986,202.53120000000001,43.8,0,52.56,1843.4543999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD13:$DQ13)*8.76","v":2865.3960000000002},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD40:$DQ40)*8.76","v":1682.6207999999999},1182.7752000000003,2686.6920000000005,135.60480000000001,0,58.604400000000005,0,194.20920000000001,0,533.74679999999944,0.17637353094424807,0.22002493443961998,0.14128836520472904,0.63741100146101204,null,null,null,null,null,null,null,null,null,null,null,2050,0,0,7828.7243999999992,0,700.97520000000009,4194.5508,1994.7396000000001,0,1019.4012,{"$f":"SUMIF($B$10:$B$33,$AM14,O$10:O$33)","v":5258.7155999999995},63.51,0,1119.0023999999999,9595.0031999999992]
[9,2015,0,0,3372.8627999999999,0,90.841199999999986,419.42880000000002,43.8,0,52.56,3979.4928,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD14:$DQ14)*8.76","v":2450.5223999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD41:$DQ41)*8.76","v":3079.14},-628.61760000000004,2950.3679999999995,86.636400000000009,0,66.137999999999991,0,152.77440000000001,0,553.28160000000071,0.16511554951375113,0.16280844568812003,0.1940788248104891,1.1778839316119158]
[10,2016,0,0,3372.8627999999999,0,90.841199999999986,650.86799999999994,43.8,0,52.56,4210.9320000000007,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD15:$DQ15)*8.76","v":5590.1063999999997},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD42:$DQ42)*8.76","v":6154.8635999999997},-564.75720000000001,3230.6880000000001,80.942400000000006,0,71.394000000000005,0,152.33640000000003,0,567.82320000000072,0.15573120630420698,0.20843622638478984,0.24110953224749593,1.1475867926506718]
[11,2017,0,0,3372.8627999999999,0,328.14960000000002,896.76120000000003,43.8,0,52.56,4694.133600000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD16:$DQ16)*8.76","v":5415.4320000000007},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD43:$DQ43)*8.76","v":6154.8635999999997},-739.43159999999898,3529.4039999999995,75.248400000000004,0,79.453199999999995,0,154.70159999999998,0,579.99960000000283,0.14666075977406201,0.28887845064315643,0.34196862150230389,1.1787797599093355]
[12,2018,0,0,2792.6880000000001,0,328.14960000000002,1157.1084000000001,43.8,0,52.56,4374.3060000000005,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD17:$DQ17)*8.76","v":4188.3311999999996},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD44:$DQ44)*8.76","v":4279.26},-90.928800000000592,3845.64,69.729600000000005,0,84.008399999999995,0,153.738,0,591.47520000000031,0.13808618115630825,0.36784677887405681,0.37632924827386915,1.0203796479261904]
[13,2019,0,0,1610.5259999999998,0,328.14960000000002,1431.9096,43.8,0,52.56,3466.9451999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD18:$DQ18)*8.76","v":1158.4224000000002},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD45:$DQ45)*8.76","v":0},1158.4224000000002,4181.1480000000001,64.38600000000001,0,91.717200000000005,0,156.10320000000002,0,600.32279999999992,0.12978920853771708,0.53770642423656279,0.40830729295346113,0.75890074363508842]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A20,1,1,50))*8.76","v":0},0,1117.338,0,328.14960000000002,1721.1647999999998,517.36559999999997,0,52.56,3736.578,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD19:$DQ19)*8.76","v":4321.5707999999995},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD46:$DQ46)*8.76","v":3073.0079999999998},1248.5627999999997,4536.804000000001,57.640799999999999,0,101.178,0,158.81880000000001,0,607.15559999999914,0.12179306951570941,0.69836736529639287,0.52931815449855724,0.75831080555720032]
[15,2021,0,0,1033.8552,0,328.14960000000002,2039.4156,551.44200000000001,0,52.56,4005.4223999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD20:$DQ20)*8.76","v":3320.2151999999996},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD47:$DQ47)*8.76","v":1981.8624},1338.3527999999997,4881.9479999999994,60.356400000000001,0,116.1576,0,176.51400000000001,0,638.34119999999984,0.11945509983279234,0.73834810113324545,0.55976752383764616,0.75860461179338612]
[16,2022,0,0,935.13,0,328.14960000000002,2386.5744,587.53319999999997,0,52.56,4289.9472000000005,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD21:$DQ21)*8.76","v":2732.1563999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD48:$DQ48)*8.76","v":1298.7575999999999},1433.3987999999999,5248.116,63.422400000000003,0,131.9256,0,195.34800000000001,0,670.57800000000043,0.11716537843422369,0.77737197765712274,0.58948284930903916,{"$f":"(L22*(1-X22)+U22)/P22","v":0.75887459668367885}]
[17,2023,0,0,819.23520000000008,0,328.14960000000002,2762.5536000000002,625.28879999999992,0,52.56,4587.7872000000007,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD22:$DQ22)*8.76","v":1638.9959999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD49:$DQ49)*8.76","v":105.99600000000001},1532.9999999999998,5634.4320000000007,66.575999999999993,0,149.8836,0,216.45959999999999,0,702.8148000000001,0.11482425005724754,0.81561913097387073,0.61864522329815308,0.75916393619405842]
[18,2024,0,0,354.60479999999995,0,663.83280000000002,3167.616,665.322,0,52.56,4903.9356000000007,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD23:$DQ23)*8.76","v":1638.558},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD50:$DQ50)*8.76","v":0},1638.558,6041.7719999999999,66.400800000000004,0,169.41839999999999,0,235.8192,0,736.54080000000067,0.11257799319818984,0.91808838818536631,0.6962518062815487,0.75932682851634248]
[19,2025,0,0,211.46639999999999,0,663.83280000000002,3601.4987999999998,707.54519999999991,0,52.56,5236.9031999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD24:$DQ24)*8.76","v":3508.9056},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD51:$DQ51)*8.76","v":1759.0955999999999},1749.8100000000002,6472.7639999999992,66.050399999999996,0,190.35480000000001,0,256.40520000000004,0,770.35440000000108,0.11025991449026433,0.94948093575084913,0.72020042259470196,0.75947275398488334]
[20,2026,0,0,8.7599999999999997E-2,0,663.83280000000002,4064.3772000000004,744.07439999999997,0,52.56,5524.9319999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD25:$DQ25)*8.76","v":6246.9312},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD52:$DQ52)*8.76","v":4400.9363999999996},1845.9948000000004,6926.5320000000002,65.787599999999998,0,213.65639999999999,69.992400000000004,349.43639999999994,0,793.83119999999963,0.10769761002103556,0.98878599442282189,0.7526826790639094,0.76219187727296411]
[21,2027,0,0,7.4459999999999997,0,700.97520000000009,4194.5508,764.13480000000004,0,52.56,5719.6668,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD26:$DQ26)*8.76","v":6246.9312},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD53:$DQ53)*8.76","v":4335.8496000000005},1911.0815999999995,7403.0759999999991,65.524799999999999,0,238.3596,266.74199999999996,570.62639999999999,0,798.29880000000048,0.10461605574624902,0.98839945966270693,0.75910775336526559,0.76885935240989445]
[22,2028,0,0,208.31280000000001,0,700.97520000000009,4194.5508,764.13480000000004,0,52.56,5920.5336000000007,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD27:$DQ27)*8.76","v":6078.8267999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD54:$DQ54)*8.76","v":4100.6436000000003},1978.1831999999995,7902.3959999999997,65.261999999999986,0,265.34039999999999,474.96719999999999,805.56960000000004,0,801.89040000000114,0.10152160411675996,0.95932640462608421,0.74314354549112438,0.77508658534713082]
[23,2029,0,0,417.23879999999997,0,700.97520000000009,4194.5508,764.13480000000004,0,52.56,6129.4596000000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD28:$DQ28)*8.76","v":6011.4624000000003},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD55:$DQ55)*8.76","v":3963.462},2048.0004000000004,8427.119999999999,65.174399999999991,0,294.59880000000004,694.84319999999991,1054.6163999999999,0,804.95640000000094,9.843599357257643E-2,0.93284965248140472,0.72852583920082581,0.78089745419681134]
[24,2030,0,0,323.76960000000003,0,700.97520000000009,4194.5508,764.13480000000004,0,52.56,6035.9904000000006,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD29:$DQ29)*8.76","v":9926.131199999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD56:$DQ56)*8.76","v":7909.3163999999997},2016.8147999999983,8874.7559999999994,69.904799999999994,0,322.28039999999999,1187.856,1580.0412000000001,0,758.09039999999914,9.4139915367628571E-2,0.94830977329453292,0.75321611290798218,0.79414059097333856]
[25,2031,0,0,10.249199999999998,0,700.97520000000009,4194.5508,725.24040000000002,0,52.56,5683.5756000000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD30:$DQ30)*8.76","v":14663.188799999998},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD57:$DQ57)*8.76","v":12764.108399999999},{"$f":"M31-N31","v":1899.0803999999989},9433.6439999999984,18.0456,0,342.51600000000002,2170.9907999999996,2531.5523999999996,0,680.56440000000111,8.975277264325339E-2,0.99655576882064389,0.8138569173788871,{"$f":"(L31*(1-X31)+U31)/P31","v":0.81675875529884934}]
[26,2040,0,0,1480.0896,0,700.97520000000009,4194.5508,1073.2752,0,1019.4012,8468.2919999999995,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD31:$DQ31)*8.76","v":9879.8783999999996},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD58:$DQ58)*8.76","v":7050.3107999999993},2829.5676000000003,16352.291999999998,57.202800000000003,0,632.91,5274.8339999999998,5964.9467999999997,0,910.51440000000366,8.0591760938505883E-2,0.89348943634189726,0.75419120835105624,0.8409074541708611]
[27,2050,0,0,7828.7243999999992,0,700.97520000000009,4194.5508,1994.7396000000001,0,1019.4012,15738.391200000002,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD32:$DQ32)*8.76","v":18054.0972},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD59:$DQ59)*8.76","v":12795.381600000001},5258.7155999999995,30129.144,63.51,0,1119.0023999999999,9595.0031999999992,10777.515599999999,0,1645.4784,7.8366911006996443E-2,0.70235849524105276,0.59755485405723452,0.83913893130970807]
[]
[]
[null,null,"Capacity Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$C$4&\"SecTotCap\"","v":"TBwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$C$4&\"TerTotCap\"","v":"TBwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":379},2,"Decent."]
["MW",null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A41,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+$A41,1,1,50))","v":0},9,139.72999999999999,0,65,0,0,0,0,{"$f":"SUM(C41:K41)","v":213.73},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD63:$DQ63)","v":996},{"$f":"M41","v":996},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1)/(1-X10)","v":399.44408145390844},{"$f":"L41/O41-1","v":-0.46493136355391929},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$39,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1,1,50))","v":69.919999999999987},0,0,0,{"$f":"SUM(Q41:T41)","v":69.919999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$39,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1,1,50))","v":0}]
[{"$f":"A41+1","v":5},2011,0,9,219.73,0,65,0,0,0,0,{"$f":"SUM(C42:K42)","v":293.73},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD64:$DQ64)","v":996},{"$f":"M42","v":996},387.49966447147028,{"$f":"L42/O42-1","v":-0.24198644042535444},123.41999999999999,0,0,0,{"$f":"SUM(Q42:T42)","v":123.41999999999999},0]
[{"$f":"A42+1","v":6},2012,0,9,219.73,0,65,0,20,0,0,313.73,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD65:$DQ65)","v":996},996,376.18723447573814,-0.16602699068930327,189.21,0,0,0,189.21,0]
[7,2013,0,5,286.78999999999996,0,65,0,20,0,20,396.78999999999996,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD66:$DQ66)","v":1651},1651,442.72595692077169,-0.10375708991689458,184.70999999999998,0,0,0,184.70999999999998,0]
[8,2014,0,5,296.77,0,65,46.2,20,0,20,452.96999999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD67:$DQ67)","v":1651},1651,442.42142972621502,2.3842810417914695E-2,198.42,0,18.47,0,216.89,0]
[9,2015,0,0,746.77,0,65,95.7,20,0,20,947.47,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD68:$DQ68)","v":1651},1651,535.05607840681375,0.77078634976205196,193.92,0,18.47,0,212.39,0]
[10,2016,0,0,746.77,0,65,148.5,20,0,20,1000.27,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD69:$DQ69)","v":1651},1651,588.62770211433951,0.69932539091695678,189.42000000000002,0,19.399999999999999,0,208.82000000000002,0]
[11,2017,0,0,746.77,0,212,204.6,20,0,20,1203.3699999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD70:$DQ70)","v":1651},1651,641.97211867926546,0.8744895066092635,185.14,0,22.16,0,207.29999999999998,0]
[12,2018,0,0,746.77,0,212,264,20,0,20,1262.77,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD71:$DQ71)","v":1651},1651,698.30647431486534,0.80833208118104727,181.93,0,22.36,0,204.29000000000002,0]
[13,2019,0,0,746.77,0,212,326.7,20,0,20,1325.47,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD72:$DQ72)","v":1651},1651,754.21955971968316,0.7574060270892875,174.26,0,24.64,0,198.89999999999998,0]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+$A51,1,1,50))","v":0},0,746.77,0,212,392.7,236.4,0,20,1607.8700000000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD73:$DQ73)","v":1651},1651,811.65380875202572,0.98098004674211081,123.45,0,28.22,0,151.67000000000002,0]
[15,2021,0,0,746.77,0,212,465.3,251.96,0,20,1696.03,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD74:$DQ74)","v":1651},1651,866.52026473052217,0.95728832784706519,109.23,0,32.4,0,141.63,0]
[16,2022,0,0,746.77,0,212,544.5,268.44,0,20,1791.71,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD75:$DQ75)","v":1651},1651,924.31807732316236,0.93841280827138696,187.20999999999998,0,36.79,0,223.99999999999997,0]
[17,2023,0,0,746.77,0,212,630.29999999999995,285.69,0,20,1894.76,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD76:$DQ76)","v":1651},1651,984.53894614302567,0.92451503053566864,177.18,0,41.81,0,218.99,0]
[18,2024,0,0,746.77,0,356.06,722.7,304,0,20,2149.5299999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD77:$DQ77)","v":1651},1651,1048.03576299828,1.0510082536215202,189.01,0,47.25,0,236.26,0]
[19,2025,0,0,706.77,0,356.06,821.7,323.27999999999997,0,20,2227.81,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD78:$DQ78)","v":1651},1651,1128.3519944196273,0.97439275245477242,188.03,0,53.1,0,241.13,0]
[20,2026,0,0,706.77,0,356.06,927.3,339.96,0,20,2350.0899999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD79:$DQ79)","v":1679.26},1679.26,1211.4054743543641,0.93996977044578234,186.99,0,59.58,39.92,286.49,0]
[21,2027,0,0,706.77,0,372,957,349.14,0,20,2404.91,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD80:$DQ80)","v":1679.26},1679.26,1296.7062983999178,0.85462968982842114,185.2,0,66.48,152.12,403.8,0]
[22,2028,0,0,706.77,0,372,957,349.14,0,20,2404.91,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD81:$DQ81)","v":1679.26},1679.26,1384.730012096675,0.73673566615244335,184.6,0,74.010000000000005,270.92,529.53,0]
[23,2029,0,0,706.77,0,372,957,349.14,0,20,2404.91,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD82:$DQ82)","v":1679.26},1679.26,1475.8796829885578,0.62947564609753126,185.01999999999998,0,82.16,396.32,663.5,0]
[24,2030,0,0,706.77,0,372,957,349.14,0,20,2404.91,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD83:$DQ83)","v":2101.37},2101.37,1490.1859822511497,0.61383211803336257,131.33000000000001,0,89.9,660.32,881.55000000000007,0]
[25,2031,0,0,171.95999999999998,0,372,957,331.36,0,20,{"$f":"SUM(C62:K62)","v":1852.3200000000002},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD84:$DQ84)","v":3107.93},3107.93,1586.4041730654519,{"$f":"L62/O62-1","v":0.1676217394339754},37.31,0,95.54,1156.4000000000001,{"$f":"SUM(Q62:T62)","v":1289.25},0]
[26,2040,0,0,918.56,0,372,891,471.13,0,571.85,3224.54,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD85:$DQ85)","v":3117.16},3117.16,2190.5829363198604,0.47200087544604385,1.27,0,205.75,2448.79,2655.81,0]
[27,2050,0,0,2714.21,0,372,957,911.44,0,567.41,5522.0599999999995,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD86:$DQ86)","v":3638.87},3638.87,3887.5231833469888,0.42045712387128331,0,0,328.26,3199.49,3527.75,0]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$C$4&\"SecNewCap\"","v":"TBwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerNewCap\"","v":"TBwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),R67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","multiplier",null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},0,0,0,0,0,0,{"$f":"SUM(C69:K69)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))","v":0},1,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))*$N69","v":4.5199999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))*$N69","v":0},0,0,{"$f":"SUM(Q69:T69)","v":4.5199999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))","v":0}]
[{"$f":"A69+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A70,1,1,50))*$N70","v":0},0,80,0,0,0,0,0,0,{"$f":"SUM(C70:K70)","v":80},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A70,1,1,50))","v":0},{"$f":"B70-B69","v":1},null,2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A70,1,1,50))*$N70","v":58},0,0,0,{"$f":"SUM(Q70:T70)","v":58},0]
[{"$f":"A70+1","v":6},2012,0,0,0,0,0,0,20,0,0,20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A71,1,1,50))","v":0},{"$f":"B71-B70","v":1},null,2012,70.289999999999992,0,0,0,70.289999999999992,0]
[7,2013,0,0,67.06,0,0,0,0,0,20,87.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A72,1,1,50))","v":0},1,null,2013,0,0,0,0,0,0]
[8,2014,0,0,9.98,0,0,46.2,0,0,0,56.180000000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A73,1,1,50))","v":0},1,null,2014,18.21,0,18.47,0,36.68,0]
[9,2015,0,0,450,0,0,49.5,0,0,0,499.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A74,1,1,50))","v":0},1,null,2015,0,0,0,0,0,0]
[10,2016,0,0,0,0,0,52.8,0,0,0,52.8,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A75,1,1,50))","v":0},1,null,2016,0,0,0.93,0,0.93,0]
[11,2017,0,0,0,0,147,56.1,0,0,0,203.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A76,1,1,50))","v":0},1,null,2017,0.21,0,2.76,0,2.9699999999999998,0]
[12,2018,0,0,0,0,0,59.4,0,0,0,59.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A77,1,1,50))","v":0},1,null,2018,1.3,0,0.2,0,1.5,0]
[13,2019,0,0,0,0,0,62.7,0,0,0,62.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A78,1,1,50))","v":0},1,null,2019,1.35,0,2.2799999999999998,0,3.63,0]
[14,2020,0,0,0,0,0,66,216.4,0,0,282.39999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A79,1,1,50))","v":0},1,null,2020,0.54,0,3.58,0,4.12,0]
[15,2021,0,0,0,0,0,72.599999999999994,15.57,0,0,88.169999999999987,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A80,1,1,50))","v":0},1,null,2021,58.56,0,4.18,0,62.74,0]
[16,2022,0,0,0,0,0,79.2,16.47,0,0,95.67,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A81,1,1,50))","v":0},1,null,2022,80.47,0,4.3899999999999997,0,84.86,0]
[17,2023,0,0,0,0,0,85.8,17.260000000000002,0,0,103.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A82,1,1,50))","v":0},1,null,2023,10.66,0,5.0199999999999996,0,15.68,0]
[18,2024,0,0,0,0,144.06,92.4,18.3,0,0,254.76000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A83,1,1,50))","v":0},1,null,2024,14.32,0,5.44,0,19.760000000000002,0]
[19,2025,0,0,0,0,0,99,19.29,0,0,118.28999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A84,1,1,50))","v":0},1,null,2025,1.51,0,5.85,0,7.3599999999999994,0]
[20,2026,0,0,0,0,0,105.6,16.68,0,0,122.28,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A85,1,1,50))","v":0},1,null,2026,1.67,0,6.48,39.92,48.07,0]
[21,2027,0,0,0,0,15.94,29.7,9.19,0,0,54.83,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A86,1,1,50))","v":0},1,null,2027,1.99,0,6.9,112.2,121.09,0]
[22,2028,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A87,1,1,50))","v":0},1,null,2028,3.24,0,7.53,118.8,129.57,0]
[23,2029,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A88,1,1,50))","v":0},1,null,2029,3.45,0,8.15,125.4,137,0]
[24,2030,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A89,1,1,50))","v":0},1,null,2030,14,0,7.74,264,285.74,0]
[25,2031,0,0,0,0,0,0,0,0,3.11,{"$f":"SUM(C90:K90)","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A90,1,1,50))","v":0},1,null,2031,2.54,0,1.1299999999999999,99.22,{"$f":"SUM(Q90:T90)","v":102.89},0]
[26,2040,0,0,918.55499999999995,0,0,108.58499999999999,285.95,0,556.32000000000005,1869.4099999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A91,1,1,50))","v":0},9.5,null,2040,161.78500000000003,0,126.35000000000001,1642.36,1930.4949999999999,0]
[27,2050,0,0,1795.6999999999998,0,0,629,622,0,14,3060.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A92,1,1,50))","v":0},10,null,2050,181.1,0,166.29999999999998,3149.9,3497.3,0]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions",null,null,"Demand"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Primaire\"","v":"TBwPrimaire"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),C97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":247},4,null,null,null,null,null,null,null,null,null,{"$f":"$C$4&\"FinaleElc\"","v":"TBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),O97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":478},3,{"$f":"$C$4&\"FinaleShp\"","v":"TBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":511},3]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67,null,null,null,{"$f":"E98/8.76/3.6-RawCIw!F42","v":9.7543065469085644E-3}]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2",null,null,"Ele","Urb","Rur","Ele","Urb","Rur"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT",null,null,"Industry","Urban","Rural","Industry","Urban","Rural"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A101,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$97+$A101,1,1,50))*8.76*3.6/1000","v":0},0,8.7670079999999997E-2,0,0,0.44749583999999998,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":38.066616868799997},null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),O$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A101,1,1,50))*8.76","v":193.596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),P$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A101,1,1,50))*8.76","v":1401.6},29.783999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),R$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A101,1,1,50))/-8.76","v":133.86643835616439},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),S$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A101,1,1,50))/-8.76","v":211.88470319634703},239.78196347031962]
[{"$f":"A101+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A102,0)","v":2011},0,0,4.3560676799999989,0,0,1.11416688,0,null,null,327.01644080159991,null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),O$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A102,1,1,50))*8.76","v":266.30399999999997},1582.0559999999998,37.667999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),R$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A102,1,1,50))/-8.76","v":176.59703196347033},236.21232876712327,260.65068493150687]
[{"$f":"A102+1","v":6},2012,0,0,9.1325102400000002,0,0,2.6354635199999996,0,null,null,707.78308292639997,null,null,360.036,1808.0640000000001,48.18,249.26826484018267,339.40867579908672,419.9417808219178]
[7,2013,0,0,14.812459200000001,0,0,2.04227136,0,null,null,982.64003963520008,null,null,447.63600000000002,1935.96,56.94,179.87899543378995,225.60159817351598,313.02739726027397]
[8,2014,1.9183348799999997,0,18.689179680000002,0,0,2.4304795199999996,0,null,null,1228.9807180464002,null,null,547.5,2072.616,66.575999999999993,263.67694063926939,424.96461187214612,314.48858447488584]
[9,2015,3.9738513600000003,0,29.687675040000002,0,0,1.8401256000000001,0,null,null,1802.5584031919998,null,null,660.50400000000002,2211.9,77.963999999999999,141.78082191780823,206.84132420091325,80.302511415525117]
[10,2016,6.1662340800000006,0,29.687675040000002,0,0,1.7146123199999999,0,null,null,1793.2616345423999,null,null,786.64799999999991,2359.0680000000002,84.971999999999994,130.61872146118722,191.97716894977171,181.29223744292236]
[11,2017,8.4954830399999999,0,29.687675040000002,0,0,1.5853147200000002,0,null,null,1783.6845613103999,null,null,927.68400000000008,2508.8639999999996,92.855999999999995,135.91095890410958,196.2785388127854,199.16666666666669]
[12,2018,10.961913599999999,0,24.581050560000001,0,0,1.4626396800000003,0,null,null,1487.9819210976,null,null,1083.6120000000001,2661.288,100.74,131.44748858447488,189.4337899543379,199.60502283105023]
[13,2019,13.565525760000002,0,14.175432000000001,0,0,1.33996464,0,null,null,894.86618088479997,null,null,1257.06,2814.5880000000002,109.5,131.77968036529683,188.10273972602741,201.72602739726025]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$97+$A111,1,1,50))*8.76*3.6/1000","v":16.306004159999997},0,9.8341862399999993,0,0,1.1955297599999999,0,null,null,640.50968932319995,null,null,1448.028,2970.5160000000001,118.25999999999999,130.59132420091325,189.00342465753425,193.16894977168951]
[15,2021,19.320530399999999,0,9.0997127999999989,0,0,1.2661704,0,null,null,604.51874152799985,null,null,1583.808,3162.36,135.78,133.80251141552512,196.42465753424659,194.80365296803654]
[16,2022,22.609104479999999,0,8.2305806399999994,0,0,1.3405953599999998,0,null,null,561.2501983151999,null,null,1730.1,3363.84,154.17600000000002,137.06050228310502,200.19406392694066,196.2203196347032]
[17,2023,26.172041759999999,0,7.2110217600000004,0,0,1.4191199999999999,0,null,null,509.84241839999993,null,null,1886.904,3572.328,175.2,137.88356164383561,201.36073059360731,197.35388127853881]
[18,2024,30.008711520000006,0,3.1211179199999997,0,0,1.3995676800000001,0,null,null,278.84287805759993,null,null,2055.096,3788.7,197.976,142.71461187214612,207.1826484018265,199.27397260273975]
[19,2025,34.119429120000007,0,1.86125472,0,0,1.4024059199999999,0,null,null,208.34160649439997,null,null,2235.5519999999997,4014.7080000000001,222.50399999999999,140.85159817351598,205.70433789954339,200.36872146118722]
[20,2026,38.504194560000002,0,6.3071999999999998E-4,0,0,1.4068209600000001,0,null,null,104.23862850719999,null,null,2428.2719999999999,4248.5999999999995,249.66,130.4691780821918,194.37671232876713,200.03995433789953]
[21,2027,39.737567519999999,0,6.5594880000000008E-2,0,0,1.4118667199999999,0,null,null,108.25856795039999,null,null,2634.1320000000001,4490.3760000000002,278.56799999999998,139.5,204.24543378995435,202.81050228310502]
[22,2028,39.737567519999999,0,1.83318768,0,0,1.4181739199999999,0,null,null,207.93424225439998,null,null,2853.1319999999996,4739.16,310.10399999999998,149.70205479452056,215.22488584474885,205.76484018264841]
[23,2029,39.737567519999999,0,3.6723672000000001,0,0,1.4257425600000002,0,null,null,311.72125141919997,null,null,3087.0239999999999,4995.8279999999995,344.26799999999997,151.8447488584475,218.80593607305937,207.74315068493149]
[24,2030,39.737567519999999,0,2.8495929599999998,0,0,1.5320188799999999,0,null,null,273.41383844159998,null,null,3297.2639999999997,5200.8119999999999,376.68,149.40753424657535,213.53196347031962,201.35844748858449]
[25,2031,39.737567519999999,0,8.9877600000000002E-2,0,0,0.40492223999999999,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C122:I122)","v":35.037090316799997},null,null,3529.4039999999995,5503.9079999999994,400.33199999999999,137.15525114155253,203.18150684931507,208.09589041095893]
[26,2040,39.737567519999999,0,11.11833216,0,0,1.2869841600000003,0,null,null,719.35811673119997,null,null,6495.54,9163.8359999999993,692.91599999999994,150.65525114155253,214.46803652968038,212.02625570776254]
[27,2050,39.737567519999999,0,58.746837599999999,0,0,1.4298422400000002,0,null,null,3403.1529147167998,null,null,12739.668,16115.772000000001,1273.704,144.85159817351601,205.10502283105023,220.29109589041096]
[]
[]
["Million $",null,"Primary Energy Costs",null,null,null,null,null,null,null,null,"CO2 Costs"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Fuel Costs\"","v":"TBwFuel Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),C130,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":43},4]
[null,null,{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+A132,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A132,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),D$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A132,1,1,50))","v":0},0.90349999999999986,0,0,9.8052899999999994,0,{"$f":"SUM(C132:I132)","v":10.708789999999999},null,{"$f":"L101*OtherParams!C4","v":0}]
[{"$f":"A132+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A133,0)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A133,1,1,50))","v":0},0,44.892249999999997,0,0,24.413029999999999,0,{"$f":"SUM(C133:I133)","v":69.305279999999996},null,{"$f":"L102*OtherParams!C5","v":0}]
[{"$f":"A133+1","v":2},0,0,0,96.433469999999986,0,0,60.086829999999992,0,156.52029999999996,null,{"$f":"L103*OtherParams!C6","v":0}]
[3,0,0,0,158.28889999999998,0,0,47.469080000000005,0,205.75797999999998,null,{"$f":"L104*OtherParams!C7","v":0}]
[4,2010,2.8590099999999996,0,202.08682999999999,0,0,57.571289999999991,0,262.51713000000001,null,{"$f":"L105*OtherParams!C8","v":0}]
[5,2011,5.9224700000000006,0,324.77954999999997,0,0,44.404350000000001,0,375.10636999999997,null,{"$f":"L106*OtherParams!C9","v":0}]
[6,2012,9.1899099999999994,0,328.54510999999997,0,0,42.136749999999999,0,379.87176999999997,null,{"$f":"L107*OtherParams!C10","v":0}]
[7,2013,12.66133,0,332.31066999999996,0,0,39.663029999999999,0,384.63502999999997,null,{"$f":"L108*OtherParams!C11","v":0}]
[8,2014,16.337199999999999,0,278.26722000000001,0,0,37.243139999999997,0,331.84755999999999,null,{"$f":"L109*OtherParams!C12","v":0}]
[9,2015,20.21752,0,162.26949999999999,0,0,34.714330000000004,0,217.20134999999999,null,{"$f":"L110*OtherParams!C13","v":0}]
[10,2016,24.301819999999996,0,113.82159999999999,0,0,31.465299999999996,0,169.58871999999997,null,{"$f":"L111*OtherParams!C14","v":0}]
[11,2017,28.794550000000001,0,107.05205000000001,0,0,33.725999999999999,0,169.57260000000002,null,{"$f":"L112*OtherParams!C15","v":0}]
[12,2018,33.695709999999998,0,98.393230000000017,0,0,36.133499999999998,0,168.22244000000001,null,{"$f":"L113*OtherParams!C16","v":0}]
[13,2019,39.005769999999998,0,87.576779999999999,0,0,38.700000000000003,0,165.28255000000001,null,{"$f":"L114*OtherParams!C17","v":0}]
[14,2020,44.723790000000001,0,38.49933,0,0,38.610600000000005,0,121.83372,null,{"$f":"L115*OtherParams!C18","v":0}]
[15,2021,50.850240000000007,0,23.312900000000003,0,0,39.133600000000001,0,113.29674000000001,null,{"$f":"L116*OtherParams!C19","v":0}]
[16,2022,57.385120000000001,0,8.0199999999999994E-3,0,0,39.7029,0,97.096040000000002,null,{"$f":"L117*OtherParams!C20","v":0}]
[17,2023,59.223289999999992,0,0.84656000000000009,0,0,40.292999999999999,0,100.36284999999998,null,{"$f":"L118*OtherParams!C21","v":0}]
[18,2024,59.223289999999992,0,24.007690000000004,0,0,40.922699999999999,0,124.15367999999998,null,{"$f":"L119*OtherParams!C22","v":0}]
[19,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A151,0)","v":2025},59.223289999999992,0,48.792550000000006,0,0,41.593200000000003,0,{"$f":"SUM(C151:I151)","v":149.60903999999999},null,{"$f":"L120*OtherParams!C23","v":0}]
[20,2026,59.223289999999992,0,38.402999999999999,0,0,45.276559999999996,0,142.90284999999997,null,{"$f":"L121*OtherParams!C24","v":0}]
[21,2027,59.223289999999992,0,1.2112499999999999,0,0,11.96688,0,72.401419999999987,null,{"$f":"L122*OtherParams!C25","v":0}]
[22,2028,59.223289999999992,0,149.83799999999999,0,0,38.034920000000007,0,247.09620999999999,null,{"$f":"L123*OtherParams!C26","v":0}]
[23,2029,59.223289999999992,0,791.71124999999995,0,0,42.256880000000002,0,893.19141999999999,null,{"$f":"L124*OtherParams!C27","v":0}]
[]
[]
[]
[null,null,"Annual O&M Costs"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",{"$f":"$C$4&\"Sec O&M Costs\"","v":"TBwSec O&M Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":72},1,null,null,null,null,null,null,{"$f":"C158&\"FinaleElc\"","v":"FinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":0},3,null,"Decent.",{"$f":"$C$4&\"Ter O&M Costs\"","v":"TBwTer O&M Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":101},2]
["Million $",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","Total Cent. +net imp.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A164,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$162,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+$A164,1,1,50))","v":0},0.59404756994565477,4.7887794854633805,0,7.8005660536601225,0,0,0,0,{"$f":"SUM(C164:K164)","v":13.183393109069158},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD170:$DP170)","v":279.21802118371215},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD198:$DP198)","v":0},{"$f":"M164-N164","v":279.21802118371215},{"$f":"L164+O164","v":292.40141429278128},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A164,1,1,50))","v":1.0182186},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A164,1,1,50))","v":0},0,1.0182186,{"$f":"SUM(Q164:T164)","v":2.0364371999999999},{"$f":"U164+P164","v":294.43785149278131}]
[{"$f":"A164+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A165,0)","v":2011},0,0.59404756994565477,5.6448504854633805,0,7.8005660536601225,0,0,0,0,{"$f":"SUM(C165:K165)","v":14.039464109069158},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD171:$DP171)","v":696.68122756299749},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD199:$DP199)","v":405.89865719671633},{"$f":"M165-N165","v":290.78257036628116},{"$f":"L165+O165","v":304.82203447535034},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A165,1,1,50))","v":2.6910062999999997},0,0,2.6910062999999997,{"$f":"SUM(Q165:T165)","v":5.3820125999999995},{"$f":"U165+P165","v":310.20404707535033}]
[{"$f":"A165+1","v":2},2012,0,0.59404756994565477,6.2878344854633808,0,7.8005660536601225,0,0.4,0,0,15.082448109069158,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD172:$DP172)","v":734.5675858281337},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD200:$DP200)","v":441.12134368417583},293.44624214395787,308.52869025302704,6.4002312000000003,0,0,6.4002312000000003,12.800462400000001,321.32915265302705]
[3,2013,0,0.36622198240636045,7.5444564854633809,0,7.8005660536601225,0,0.4,0,0.86559999999999993,16.976844521529863,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD173:$DP173)","v":979.55955711671277},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD201:$DP201)","v":711.72507352312368},267.83448359358908,284.81132811511895,3.8508057720000002,0,0,3.8508057720000002,7.7016115440000004,292.51293965911896]
[4,2014,0,0.36622198240636045,7.5462017813828295,0,7.8005660536601225,4.0537358270270278,0.4,0,0.86559999999999993,21.032325644476337,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD174:$DP174)","v":457.95411449672696},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD202:$DP202)","v":262.1950767907577},195.75903770596926,216.79136335044561,5.6283245280000003,0,0.31790880000000005,5.9462333279999999,11.892466656,228.68383000644562]
[5,2015,0,0,11.536075181382827,0,7.8005660536601225,8.3950203891891899,0.4,0,0.86559999999999993,28.997261624232138,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD175:$DP175)","v":378.07826590325334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD203:$DP203)","v":463.19232674007014},-85.114060836816805,-56.116799212584667,3.073080708,0,0.35877599999999998,3.4318567080000002,6.8637134159999995,-49.253085796584671]
[6,2016,0,0,11.536075181382827,0,7.8005660536601225,13.027360378378381,0.4,0,0.86559999999999993,33.629601613421329,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD176:$DP176)","v":837.40454158522198},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD204:$DP204)","v":898.95921308356435},-61.554671498342373,-27.925069884921044,2.88010404,0,0.38728800000000008,3.2673920399999998,6.5347840799999997,-21.390285804921042]
[7,2017,0,0,11.536075181382827,0,7.8547460536601221,17.949002448648653,0.4,0,0.86559999999999993,38.605423683691605,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD177:$DP177)","v":762.89870021088814},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD205:$DP205)","v":845.39114542255686},-82.492445211668723,-43.887021527977119,2.6929457639999996,0,0.43100640000000007,3.1239521639999999,6.2479043279999997,-37.639117199977122]
[8,2018,0,0,10.375725581382831,0,7.8547460536601221,23.159946600000001,0.4,0,0.86559999999999993,42.656018235042957,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD178:$DP178)","v":571.34146021653623},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD206:$DP206)","v":569.15107328149179},2.1903869350444438,44.846405170087401,2.509666416,0,0.45571680000000003,2.9653832160000002,5.9307664320000004,50.7771716020874]
[9,2019,0,0,8.0114015813828292,0,7.8547460536601221,28.660192832432436,0.4,0,0.86559999999999993,45.791940467475385,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD179:$DP179)","v":156.34712197530177},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD207:$DP207)","v":0},156.34712197530177,202.13906244277717,2.3341449240000003,0,0.49753440000000004,2.8316793240000004,5.6633586480000009,207.80242109077719]
[10,2020,0,0,7.0250255813828293,0,7.8547460536601221,34.44974114594595,9.9166055135135167,0,0.86559999999999993,60.111718294502417,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD180:$DP180)","v":576.38546275854674},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD208:$DP208)","v":399.62057105302324},176.7648917055235,236.87661000002592,2.0965605839999997,0,0.54885600000000012,2.6454165839999999,5.2908331679999998,242.16744316802593]
[11,2021,0,0,6.85805998138283,0,7.8547460536601221,40.819646967567579,10.601392702702706,0,0.86559999999999993,66.999445705313235,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD181:$DP181)","v":439.98120213014693},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD209:$DP209)","v":256.06149912518504},183.91970300496189,250.91914871027512,2.173169412,0,0.6301152000000001,2.8032846120000006,5.6065692240000011,256.52571793427512]
[12,2022,0,0,6.660609581382829,0,7.8547460536601221,47.768156951351358,11.326668594594597,0,0.86559999999999993,74.475781180988903,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD182:$DP182)","v":361.81806477642903},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD210:$DP210)","v":167.69247642550056},194.12558835092847,268.60136953191738,2.2633544880000001,0,0.71565120000000004,2.979005688,5.958011376,274.55938090791739]
[13,2023,0,0,6.4288199813828291,0,7.8547460536601221,55.293517751351359,12.085391675675677,0,0.86559999999999993,82.528075462069992,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD183:$DP183)","v":216.93473816457583},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD211:$DP211)","v":13.678532213607962},203.25620595096788,285.78428141303789,2.3545092959999998,0,0.8130672000000001,3.1675764960000001,6.3351529919999994,292.11943440503791]
[14,2024,0,0,5.4995591813828293,0,7.9313860536601224,63.400989405405419,12.889884594594598,0,0.86559999999999993,90.587419235042972,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD184:$DP184)","v":217.4034843296736},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD212:$DP212)","v":0},217.4034843296736,307.99090356471658,2.373903936,0,0.9190368000000001,3.2929407360000003,6.5858814720000005,314.57678503671656]
[15,2025,0,0,3.8424158572395881,0,7.9313860536601224,72.085311875675686,13.738386972972977,0,0.86559999999999993,98.463100759548368,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD185:$DP185)","v":462.8679918868221},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD213:$DP213)","v":226.24570126522588},236.62229062159622,335.08539138114458,2.342872512,0,1.0326096,3.3754821120000003,6.7509642240000005,341.8363556051446]
[16,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$162,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+$A180,1,1,50))","v":0},0,3.4196582572395879,0,7.9313860536601224,81.349991854054068,14.472464756756761,0,0.86559999999999993,108.03910092171054,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD186:$DP186)","v":819.46502437991808},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD214:$DP214)","v":562.58084094921639},256.88418343070168,364.92328435241222,2.314750284,0,1.1590128000000002,6.8025536448108115,10.276316728810812,375.19960108122302]
[17,2027,0,0,3.4343750572395879,0,7.939866053660122,83.955463929729746,14.875591405405411,0,0.86559999999999993,111.07089644603487,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD187:$DP187)","v":820.34665716237532},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD215:$DP215)","v":554.85696911557864},265.48968804679669,376.56058449283154,2.2866280560000001,0,1.2930192000000003,16.265713911405406,19.845361167405407,396.40594566023697]
[18,2028,0,0,3.8361086572395879,0,7.939866053660122,83.955463929729746,14.875591405405411,0,0.86559999999999993,111.47263004603487,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD188:$DP188)","v":798.75432461030368},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD216:$DP216)","v":525.31700815337717},273.43731645692651,384.90994650296136,2.2585058280000001,0,1.4393808000000001,26.287001046918917,29.984887674918916,414.89483417788028]
[19,2029,0,0,4.2539606572395874,0,7.939866053660122,83.955463929729746,14.875591405405411,0,0.86559999999999993,111.89048204603488,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD189:$DP189)","v":791.22521946586096},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD217:$DP217)","v":508.60945436212995},282.61576510373101,394.5062471497659,2.2362019919999998,0,1.5980976000000002,36.880565835243239,40.71486542724324,435.22111257700914]
[20,2030,0,0,4.0670222572395875,0,7.939866053660122,83.955463929729746,14.875591405405411,0,0.86559999999999993,111.70354364603487,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD190:$DP190)","v":1309.2094523993126},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD218:$DP218)","v":1014.1057818319837},295.10367056732889,406.80721421336375,2.3932985760000003,0,1.7482607999999999,48.194915308432428,52.336474684432432,459.14368889779621]
[21,2031,0,0,2.3007913756765532,0,7.939866053660122,83.955463929729746,14.51999140540541,0,0.86559999999999993,109.58171276447183,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD191:$DP191)","v":1836.4314840395564},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD219:$DP219)","v":1547.2504950094235},289.18098903013288,398.76270179460471,0.59929437600000002,0,1.8580320000000001,46.510682308432436,48.968008684432434,447.73071047903716]
[{"$f":"A185+1","v":22},2040,0,0,4.3509889106518287,0,7.939866053660122,83.955463929729746,21.568155891891898,0,17.715642480067569,135.53011726600116,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD192:$DP192)","v":958.40859015822787},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD220:$DP220)","v":663.21824996091857},295.1903401973093,430.72045746331048,1.8997049880000001,0,3.4333200000000001,42.220523893405407,47.553548881405405,478.27400634471587]
[23,2050,0,0,22.784623632538423,0,7.939866053660122,83.955463929729746,40.085576054054066,0,17.640162480067566,172.40569215004993,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD193:$DP193)","v":1160.5649159755176},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD221:$DP221)","v":795.34517388596169},365.21974208955589,537.62543423960585,2.1091671000000001,0,6.0702048000000008,8.1793719000000014,16.358743800000003,553.98417803960581]
[]
[]
[null,null,"Annualized Investment Costs"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",{"$f":"$C$4&\"Sec Annualized Investment Costs\"","v":"TBwSec Annualized Investment Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":188},1,null,null,null,null,null,null,{"$f":"C189&\"FinaleElc\"","v":"FinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":0},3,null,"Decent.",{"$f":"$C$4&\"Ter Annualized Investment Costs\"","v":"TBwTer Annualized Investment Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":217},2]
["Million $",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","Total Imports/exports","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A195,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A195,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A195,1,1,50))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(C195:K195)","v":0},null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD143:$DP143)","v":0},{"$f":"L195+O195","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A195,1,1,50))","v":0.46269817728257095},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A195,1,1,50))","v":0},0,0,{"$f":"SUM(Q195:T195)","v":0.46269817728257095},{"$f":"U195+P195","v":0.46269817728257095}]
[{"$f":"A195+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A196,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A196,1,1,50))","v":0},0,5.07293926597176,0,0,0,0,0,0,{"$f":"SUM(C196:K196)","v":5.07293926597176},null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD144:$DP144)","v":0},{"$f":"L196+O196","v":5.07293926597176},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A196,1,1,50))","v":6.106902139280872},0,0,0,{"$f":"SUM(Q196:T196)","v":6.106902139280872},{"$f":"U196+P196","v":11.179841405252631}]
[{"$f":"A196+1","v":2},2012,0,0,5.07293926597176,0,0,0,7.8164041212275919,0,0,12.889343387199352,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD145:$DP145)","v":0},12.889343387199352,13.302268263438375,0,0,0,13.302268263438375,26.191611650637725]
[3,2013,0,0,9.3253306056725869,0,0,0,7.8164041212275919,0,3.7373516973082745,20.879086424208452,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD146:$DP146)","v":4.1260571200685439},25.005143544276997,13.302268263438375,0,0,0,13.302268263438375,38.307411807715368]
[4,2014,0,0,10.021464696445562,0,0,13.123805655948081,7.8164041212275919,0,3.7373516973082745,34.699026170929514,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD147:$DP147)","v":4.1260571200685439},38.825083290998059,15.166368663508202,0,7.9064151330749963,0,23.072783796583199,61.897867087581261]
[5,2015,0,0,99.437878197582478,0,0,26.891373133036225,7.8164041212275919,0,3.7373516973082745,137.88300714915457,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD148:$DP148)","v":4.1260571200685439},142.0090642692231,15.166368663508202,0,7.9064151330749963,0,23.072783796583199,165.0818480658063]
[6,2016,0,0,99.437878197582478,0,0,41.294741717261694,7.8164041212275919,0,3.7373516973082745,152.28637573338005,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD149:$DP149)","v":4.1260571200685439},156.41243285344859,15.166368663508202,0,8.2965939729149536,0,23.462962636423157,179.87539548987175]
[7,2017,0,0,99.437878197582478,0,30.515218178128261,56.298656818040911,7.8164041212275919,0,3.7373516973082745,197.80550901228753,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD150:$DP150)","v":4.1260571200685439},201.93156613235607,15.187865702718232,0,9.4430773994748698,0,24.6309431021931,226.56250923454917]
[8,2018,0,0,99.437878197582478,0,30.515218178128261,71.867863844790307,7.8164041212275919,0,3.7373516973082745,213.37471603903691,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD151:$DP151)","v":4.1260571200685439},217.50077315910545,15.320942612113662,0,9.5253249898943153,0,24.846267602007977,242.34704076111342]
[9,2019,0,0,99.437878197582478,0,30.515218178128261,87.967108206926326,7.8164041212275919,0,3.7373516973082745,229.47396040117292,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD152:$DP152)","v":4.1260571200685439},233.60001752124145,15.459137864178146,0,10.453475046908178,0,25.912612911086324,259.5126304323278]
[10,2020,0,0,99.437878197582478,0,30.515218178128261,104.56032299611,42.959494749820649,0,3.7373516973082745,281.21026581894967,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD153:$DP153)","v":4.1260571200685439},285.3363229390182,15.051717787721369,0,11.8959600241103,0,26.947677811831667,312.28400075084988]
[11,2021,0,0,99.437878197582478,0,30.515218178128261,122.63861710568266,45.452536309024246,0,3.7373516973082745,301.78160148772594,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD154:$DP154)","v":4.1260571200685439},305.90765860779447,16.045699934051854,0,13.564093129069288,0,29.609793063121142,335.51745167091559]
[12,2022,0,0,99.437878197582478,0,30.515218178128261,142.17031014318439,48.05212482605306,0,3.7373516973082745,323.91288304225645,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD155:$DP155)","v":4.1260571200685439},328.03894016232499,17.087794501471446,0,15.299113522780926,0,32.386908024252371,360.42584818657735]
[13,2023,0,0,99.437878197582478,0,30.515218178128261,163.12372171615533,50.737044133564723,0,3.7373516973082745,347.55121392273907,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD156:$DP156)","v":4.1260571200685439},351.6772710428076,18.179025158513966,0,17.263776803099937,0,35.442801961613903,387.1200730044215]
[14,2024,0,0,99.437878197582478,0,58.319919405893629,185.46717143213559,53.542010284299685,0,3.7373516973082745,400.50433101721967,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD157:$DP157)","v":4.1260571200685439},404.63038813728821,17.780818098861491,0,19.371849308646794,0,37.152667407508289,441.78305554479653]
[15,2025,0,0,99.437878197582478,0,58.319919405893629,209.16897889866522,56.454730063754553,0,3.7373516973082745,427.11885826320412,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD158:$DP158)","v":4.1260571200685439},431.24491538327266,17.935392047466951,0,21.616257203095365,0,39.551649250562321,470.79656463383498]
[16,2026,0,0,99.437878197582478,0,58.319919405893629,234.19746372328444,58.935310952985034,0,3.7373516973082745,454.62792397705385,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD159:$DP159)","v":4.4744797213187768},459.10240369837265,18.106344692613391,0,24.077397556203099,6.0428270017965726,48.226569250613061,507.32897294898572]
[17,2027,0,0,99.437878197582478,0,61.39646346788571,241.16544419717383,60.281052293275259,0,3.7373516973082745,466.01818985322552,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD160:$DP160)","v":4.4744797213187768},470.49266957454432,18.288557691631745,0,26.671464637816552,22.76693980423623,67.726962133684523,538.2196317082288]
[18,2028,0,0,99.437878197582478,0,61.39646346788571,241.16544419717383,60.281052293275259,0,3.7373516973082745,466.01818985322552,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD161:$DP161)","v":4.4744797213187768},470.49266957454432,18.487149387191081,0,29.47336176359353,40.199545571378927,88.160056722163546,558.6527262967079]
[19,2029,0,0,99.437878197582478,0,61.39646346788571,241.16544419717383,60.281052293275259,0,3.7373516973082745,466.01818985322552,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD162:$DP162)","v":4.4744797213187768},470.49266957454432,18.70211977929139,0,32.474550630754081,58.310057816933885,109.48672822697935,579.97939780152365]
[20,2030,0,0,99.437878197582478,0,61.39646346788571,241.16544419717383,60.281052293275259,0,3.7373516973082745,466.01818985322552,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD163:$DP163)","v":10.062994865056059},476.08118471828158,20.079977625800993,0,35.295016785730695,111.39804950613185,166.77304391766353,642.85422863594511]
[21,2031,0,0,99.437878197582478,0,61.39646346788571,241.16544419717383,60.281052293275259,0,4.3185098862397115,466.59934804215698,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD164:$DP164)","v":12.098974828414324},478.6983228705713,13.701803325060206,0,35.7067902683048,137.20394551300762,186.61253910637262,665.3108619769439]
[{"$f":"A216+1","v":22},2040,0,0,8.3986757671415297,0,61.39646346788571,243.52772035359624,56.284416502953789,0,10.321086156532777,379.92836224811003,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD165:$DP165)","v":12.110436098192292},392.03879834630231,2.003319320668123,0,40.112167780260485,178.0752307189353,220.19071781986392,612.22951616616626]
[{"$f":"A217+1","v":23},2050,0,0,28.130341832501536,0,61.39646346788571,150.66500688403468,14.748659224939138,0,10.582700775344357,265.5231721847054,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD166:$DP166)","v":12.713298888513417},278.23647107321881,1.8538637147317172,0,33.172784800911231,133.68502237461527,168.71167089025823,446.94814196347704]
[]
[]
[]
[null,null,1,{"$f":"C222+1","v":2},{"$f":"D222+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,"Cost Summary"]
[{"$f":"C4","v":"TBw"},null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total costs incl.imp/exp"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B226,OtherParams!$C$45:$C$68)","v":4},{"$f":"B195","v":2010},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,C$222)","v":14.201611709069159},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,D$222)","v":0.46269817728257095},10.708789999999999,0,25.373099886351728,0,0,279.21802118371215,0,25.373099886351728,185.5,1642.000652668808,187.44299688000092,0,3.1273879999999994,0,0,3.1273879999999994,{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,U$222)","v":304.59112107006388}]
[{"$f":"A226+1","v":5},{"$f":"B196","v":2011},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A227-3,C$222)","v":16.730470409069156},11.179841405252631,69.305279999999996,0,97.215591814321797,0.72204299999999999,0,696.68122756299749,405.89865719671633,97.937634814321797,215.3,1805.4816775689869,206.10521433435923,50.652000000000001,39.826419999999999,7.9163877719646996,0,98.394807771964693,388.72020518060293]
[{"$f":"A227+1","v":6},{"$f":"B197","v":2012},21.482679309069159,26.191611650637725,156.52029999999996,0,204.19459095970686,1.6916655,0,734.5675858281337,441.12134368417583,205.88625645970686,253,1973.6462395401766,225.30208213928958,73.2,48.633651,10.630817974029029,0,132.46446897402905,499.3324986036647]
[7,2013,20.827650293529864,34.181354687646831,205.75797999999998,0,260.76698498117668,4.7320644000000005,4.1260571200685439,979.55955711671277,711.72507352312368,269.62510650124523,278.60000000000002,1929.144257339678,220.22194718489476,77.45903899999999,0,33.334547490737982,45,155.79358649073797,537.45959009483431]
[8,2014,26.978558972476335,57.771809967512709,262.51713000000001,0,347.26749893998903,10.164170184,4.1260571200685439,457.95411449672696,262.1950767907577,361.55772624405756,306.70000000000005,1817.1397585589395,207.43604549759584,143.03941344000012,94.58590812000007,59.556918084485709,0,297.18223964448589,557.31676395002683]
[9,2015,32.429118332232143,160.95579094573776,375.10636999999997,0,568.49127927796985,22.292547425999999,4.1260571200685439,378.07826590325334,463.19232674007014,594.9098838240385,336.79999999999995,1513.6455551877127,172.79058849174803,1035.5642491275,0,132.9739881036777,0,1168.5382372311778,509.79582298722164]
[10,2016,36.896993653421333,175.74933836980318,379.87176999999997,0,592.51810202322451,33.839212488000001,4.1260571200685439,837.40454158522198,898.95921308356435,630.48337163129315,368.8,1542.6483192325134,176.10140630508144,149.35725604800012,4.0460008050000038,126.59616962395427,0,279.9994264769544,568.92870013295089]
[11,2017,41.729375847691607,222.4364521144806,384.63502999999997,0,648.80085796217224,45.816481044,4.1260571200685439,762.89870021088814,845.39114542255686,698.74339612624078,402.9,1529.538225154063,174.60482022306655,488.39268675750014,12.03388032000001,131.3172516571114,0,631.74381873461152,616.25095091457194]
[12,2018,45.621401451042949,238.22098364104488,331.84755999999999,0,615.68994509208778,58.61287880399999,4.1260571200685439,571.34146021653623,569.15107328149179,678.42888101615642,439,1550.3855761986356,176.98465481719586,161.44654125600013,1.7523451000000008,140.29808024239617,0,303.49696659839628,680.61926795120098]
[13,2019,48.623619791475384,255.38657331225923,217.20134999999999,0,521.21154310373458,71.299573769999995,4.1260571200685439,156.34712197530177,0,596.63717399380323,477.3,1577.5912339599938,180.09032351141482,166.94281954350015,10.55861532000001,139.09531273828361,0,316.59674760178376,752.98429596910501]
[14,2020,62.75713487850242,308.15794363078135,169.58871999999997,0,540.50379850928368,84.266722763999994,4.1260571200685439,576.38546275854674,399.62057105302324,628.89657839335223,517.90000000000009,1555.631338287074,177.58348610583036,522.95986220500049,15.331626750000016,142.17017509115931,0,680.46166404615985,805.66147009887572]
[15,2021,69.802730317313234,331.391394550847,169.57260000000002,0,570.76672486816028,95.992819343999997,4.1260571200685439,439.98120213014693,256.06149912518504,670.88560133222893,557.29999999999995,1533.833311209745,175.09512685042753,212.35716730800016,57.815546910000023,128.56343400433087,0,398.73614822233105,854.80530433719082]
[16,2022,77.454786868988904,356.29979106650882,168.22244000000001,0,601.97701793549766,108.289071474,4.1260571200685439,361.81806477642903,167.69247642550056,714.39214652956628,599.1,1516.4709311976208,173.11311999972841,228.49218552600018,73.668670735000006,134.81454706011536,0,436.97540332111555,908.51773488049469]
[17,2023,85.695651958069988,382.99401588435296,165.28255000000001,0,633.97221784242299,121.09647617399999,4.1260571200685439,216.93473816457583,13.678532213607962,759.19475113649162,643.20000000000005,1496.3478810439358,170.81596815570043,244.08685255900025,27.748437970000015,140.41875893497092,0,412.25404946397117,962.45095708745953]
[18,2024,93.880359971042978,437.65699842472793,121.83372,0,653.37107839577084,137.44959818399997,4.1260571200685439,217.4034843296736,0,794.94673369983946,689.7,1467.812408336252,167.55849410231187,562.94593730700024,31.767889120000021,179.2935533111058,0,774.00737973810612,1012.350218029513]
[19,2025,101.83858287154838,466.67050751376649,113.29674000000001,0,681.80583038531495,153.86189443199999,4.1260571200685439,462.8679918868221,226.24570126522588,839.79378193738353,738.9,1456.7818007294356,166.29929232071183,274.86116427000024,24.318394375000022,179.94233214300161,{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A241-3,S$222)","v":0},479.12189078800191,1076.41607255898]
[20,2026,113.17725928611594,502.85449322766692,97.096040000000002,0,713.12779251378288,170.92495706399995,4.4744797213187768,819.46502437991808,562.58084094921639,888.52722929910158,790.7,1448.604290792719,165.3657866201734,284.30348944800028,83.267120560000023,187.07725214735493,3.8,558.44786215535521,1145.411412729803]
[21,2027,120.99357702973757,533.74515198691006,100.36284999999998,0,755.10157901664763,188.62645769399995,4.4744797213187768,820.34665716237532,554.85696911557864,948.20251643196627,845.09999999999991,1436.1521766403539,163.94431240186688,119.24579432850007,184.89631435000004,194.07700529297759,0,498.21911397147767,1213.692204478763]
[22,2028,126.46507388349433,554.17824657538904,124.15367999999998,0,804.79700045888342,206.94674194799995,4.4744797213187768,798.75432461030368,525.31700815337717,1016.2182221282021,902.1,1429.6148304901103,163.19804001028658,0,194.55128500500001,200.86127037764098,0,395.41255538264102,1289.6555385851286]
[23,2029,132.24791475965648,575.5049180802049,149.60903999999999,0,857.36187283986135,225.95294208599995,4.4744797213187768,791.22521946586096,508.60945436212995,1087.7892946471802,961.99999999999989,1424.5374841485564,162.61843426353383,0,203.11170082500001,208.38156503695342,0,411.49326586195343,1370.4050597509111]
[24,2030,137.87178098825109,632.79123377088899,142.90284999999997,0,913.56586475914014,229.84495226999996,10.062994865056059,1309.2094523993126,1014.1057818319837,1153.4738118941962,1013.1,1429.846493398011,163.22448554771816,0,536.09852251999996,42.671505476792497,60.95,639.72002799679251,1448.5774824615251]
[25,2031,134.06571710668806,653.21188714852963,72.401419999999987,0,859.67902425521766,234.70096760399997,12.098974828414324,1836.4314840395564,1547.2504950094235,1106.478966687632,1076.8999999999999,1295.9977302607163,147.94494637679409,5.4424999999999999,247.69750873999996,53.240735538673832,22.204999999999998,328.58574427867376,1395.6599557177651]
[26,2040,159.30689170670385,600.11908006797398,247.09620999999999,0,1006.5221817746778,245.98419406199997,12.110436098192292,958.40859015822787,663.21824996091857,1264.6168119348702,1866.6999999999998,835.59605299843554,95.387677282926433,2328.7251111783025,4182.1033541500001,1175.2246910834781,0.125,7686.1781564117809,1559.8071521321795]
[27,2050,180.58506405004991,434.23484307496363,893.19141999999999,0,1508.0113271250136,276.65339556599997,12.713298888513417,1160.5649159755176,795.34517388596169,1797.3780215795271,3439.4,628.77181010323966,71.777603893063883,3979.5010878583371,6914.5113763500003,3362.5323112638298,6.5749999999999993,14263.119775472169,2162.5977636690827]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RENewCap","index":4,"n_rows":420,"n_cols":27,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","O","B","H","S"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,0,1,1,1]
[null,{"$f":"VLOOKUP($D$11,OtherParams!$B$29:$E$41,4,FALSE)","v":"Mali"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,null,null,null,null,null,null,1,2,3,4,9,10,11,12,13,null,2030]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",null,null,null,null,null,null,null,null,null,"Decent."]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[]
[null,null,null,8,{"$f":"VLOOKUP($D$11,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"}]
[null,null,null,{"$f":"$E$11&\"TerNewCap\"","v":"MAwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$E$11&\"!$A$12:$A$540\"),D12,INDIRECT(\"Raw\"&$E$11&\"!$B$12:$B$540\"))","v":445},2]
[null,null,null,{"$f":"E11&\"SecNewCap\"","v":"MAwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$E$11&\"!$A$12:$A$540\"),D13,INDIRECT(\"Raw\"&$E$11&\"!$B$12:$B$540\"))","v":412},1]
[]
[null,null,{"$f":"C16&C17","v":"NC"},{"$f":"D16&D17","v":"NC"},"NC","NC","RC","RC","RC","RC","RC","TC","NC","RD","RD","RD","TD"]
[null,null,"N","N","N","N","R","R","R","R","R","T","N","R","R","R","T"]
[null,null,"C","C","C","C","C","C","C","C","C","C","C","D","D","D","D",null,null,null,null,null,null,"TC","RC","TD","RD"]
[null,1,{"$f":"VLOOKUP(B18,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},{"$f":"VLOOKUP(C18,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centralized",null,"Distributed"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent",null,null,null,null,null,null,"Total","RE","Total","RE"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A20,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUM(C20:K20)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":1.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUM(M20:P20)","v":1.19},null,null,null,{"$f":"MATCH(V20,$B$1:$B$414,0)","v":44},"BUw","Burkina",{"$f":"SUMIF($C$15:$Q$15,X$17,OFFSET($C$1,$U20-1,0,1,15))","v":769.81999999999994},{"$f":"SUMIF($C$15:$Q$15,Y$17,OFFSET($C$1,$U20-1,0,1,15))","v":658.32},162.29,58.11]
[{"$f":"A20+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":55.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},55.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},0,null,null,null,{"$f":"MATCH(V21,$B$1:$B$414,0)","v":73},"CIw","Cote d'Ivoire",{"$f":"SUMIF($C$15:$Q$15,X$17,OFFSET($C$1,$U21-1,0,1,15))","v":3172.94},1061.6199999999999,865.63999999999987,152.41]
[{"$f":"A21+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":20},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},4.38,null,null,null,102,"GAw","Gambia",317.74,236.8,73.83,16.059999999999999]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":43.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},79.009999999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":12.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},12.05,null,null,null,131,"GHw","Ghana",5678.9299999999994,3679.7,2180.12,899.56999999999994]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":22.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":2.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":28.67},53.53,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":11.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":3.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":0},15.06,null,null,null,160,"GUw","Guinea",3896.32,3602.6400000000003,239.11,116.88]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":3.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":115.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},143.01,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":2.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},3.3699999999999997,null,null,null,189,"GBw","Guinea-Bissau",355.97,214.51999999999998,62.23,16.98]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":25.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":3.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},29.240000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":1.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0},2.46,null,null,null,218,"LIw","Liberia",559.21999999999991,401.61,75.47,43.72]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":3.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},16.78,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":2.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0},3.09,null,null,null,247,"MAw","Mali",1181.3300000000002,973.26,194.84000000000006,104.85000000000001]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":14.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":4.1500000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},18.41,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":1.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0},2.08,null,null,null,276,"NIw","Niger",652.98999999999978,500.64,125.85999999999999,46.849999999999994]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":15.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":4.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},19.59,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":1.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0},2.33,null,null,null,305,"NGw","Nigeria",28649.910000000003,10504.390000000001,7506.28,2568.2400000000007]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":16.059999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":4.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},20.729999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":2.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0},2.85,null,null,null,334,"SEw","Senegal",1984.8599999999994,1511.88,471.03000000000014,104.10000000000001]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":16.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":4.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},21.82,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":2.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0},3.47,null,null,null,363,"SIw","Sierra Leone",1448.3899999999999,1185,253.67000000000004,115.30999999999999]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":18.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":5.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},23.41,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":2.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0},3.73,null,null,null,392,"TBw","Togo/Benin",2240.2000000000003,1633.16,1094.51,750.22]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":19.510000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":5.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},25.18,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":1.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":0},5.0999999999999996,null,null,null,null,null,"Total",{"$f":"SUM(X20:X32)","v":50908.619999999995},{"$f":"SUM(Y20:Y32)","v":26163.54},13304.880000000001,4993.3000000000011]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":28.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},34.799999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":3.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0},4.47,null,null,null,null,null,null,null,{"$f":"(Y33+AA33)/(X33+Z33)","v":0.48520700475756662}]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":6.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":29.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},36.239999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":1.1299999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":3.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":0},5.0199999999999996]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":6.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":31.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},37.729999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":1.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":4.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":0},5.77]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":6.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":32.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},38.68,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":9.3999999999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":5.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":0},14.479999999999999]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":19.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":6.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":6.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},32.930000000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":15.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":5.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":0},20.55]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":25.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":7.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},32.869999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":14.950000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":5.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":0},20.59]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":6.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":23.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},30.36,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":22.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":7.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":0.37},30.25]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":3.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":5.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0.64},10.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":8.9700000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":1.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0},10.43]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":7.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":49.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":2.68},60.07,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":5.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":5.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":108.14},118.41]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":21.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":104.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0.13},125.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":5.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":5.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":101.28999999999999},112.60999999999999]
[null,{"$f":"C18","v":"BUw"},{"$f":"SUM(C20:C40)","v":0},{"$f":"SUM(D20:D40)","v":111.5},0,0,0,229.81,132.15,267.69,28.67,769.81999999999994,104.18000000000002,0,57.74,0.37,162.29]
[]
[]
[null,{"$f":"B18+1","v":2},{"$f":"VLOOKUP(B47,OtherParams!$B$29:$E$41,3,FALSE)","v":"CIw"},{"$f":"VLOOKUP(C47,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A49,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUM(C49:K49)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUM(M49:P49)","v":0}]
[{"$f":"A49+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":31.400000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},31.400000000000002]
[{"$f":"A50+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":85.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},85.85]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":530},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},530,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},0]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":372},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},372,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":26.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":24.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":0},51.650000000000006]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":261},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},261,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":23.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":3.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":0},27.200000000000003]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":948.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},948.32,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":24.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":5.0599999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":0},29.639999999999997]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":25.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":5.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":0},30.659999999999997]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":25.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":5.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":0},30.589999999999996]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":25.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":4.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":0},29.87]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":10.029999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":0},13.139999999999999]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":45.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":10.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":0},56.180000000000007]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":100.25999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":7.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":0},107.78999999999999]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":14.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":8.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":0},23.05]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":14.86},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":8.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":0},23.43]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":47.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":9.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":0},57.180000000000007]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":17.440000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":0},20.040000000000003]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":40.200000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":429.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},469.69,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":81.789999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":17.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":0},99.5]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":205.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":205.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},411.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":5.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":11.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":0},16.75]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":12.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":29.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},42.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":82.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":12.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":0},94.88]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":112.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":25.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},138.22999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":24.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":11.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":0},36.840000000000003]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":47.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":4.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},52.699999999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":49.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":1.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":0},50.86]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":45.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":11.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":115.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":36.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},209.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":13.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":10.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":426.91},450.95000000000005]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":238.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":99.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":16.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},354.71999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":7.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":220.73999999999998},250.86999999999998]
[null,{"$f":"C47","v":"CIw"},{"$f":"SUM(C49:C69)","v":0},{"$f":"SUM(D49:D69)","v":0},2111.3200000000002,0,358.5,12.82,690.3,0,0,3172.94,713.2299999999999,0,152.41,0,865.63999999999987]
[]
[]
[null,{"$f":"B47+1","v":3},{"$f":"VLOOKUP(B76,OtherParams!$B$29:$E$41,3,FALSE)","v":"GAw"},{"$f":"VLOOKUP(C76,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A78,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUM(C78:K78)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUM(M78:P78)","v":0.32}]
[{"$f":"A78+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0.14000000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},0.14000000000000001]
[{"$f":"A79+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":15.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":1},16.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":6.0500000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},6.0500000000000007]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":7.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},7.29]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":5.12},12.120000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":3.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":2.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":0},5.9399999999999995]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":65.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":5.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},70.94,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},0.71]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":31.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},31.07,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":2.2000000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0},2.2600000000000002]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},0.69]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":1.6199999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0},2.46]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":1.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0},2.5299999999999998]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":1.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":0},2.8200000000000003]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":4.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},4.88,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":1.1199999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":0},2.17]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":1.1399999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},1.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":6.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":0},8.0400000000000009]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":5.1100000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":1.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},6.3000000000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":8.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":1.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0},9.56]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":4.3499999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":1.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":2.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},8.1199999999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":4.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0},5.52]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":4.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":1.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":5.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},11.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":1.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},1.07]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":4.5999999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":1.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":5.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},11.81,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":1.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},1.23]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":7.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":1.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":5.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},14.719999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":1.9100000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},1.9100000000000001]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":1.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":22.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},23.64,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":2.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0.39},3.22]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":1.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":30.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},32.65,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0.63},1.27]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":1.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":70.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},72.040000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":5.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":3.34},8.629999999999999]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":2.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":2.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0.11},5.1400000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":4.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0.25},4.41]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":2.4900000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":8.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0.48},12.620000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":1.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0.28999999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":30.19},31.68]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0.14000000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0.56000000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":3.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":13.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":14.889999999999999},33.08,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":1.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":14.45},17.13]
[null,{"$f":"C76","v":"GAw"},{"$f":"SUM(C78:C98)","v":0},{"$f":"SUM(D78:D98)","v":15.5},65.44,0,26.519999999999996,12.5,48.87,142.79000000000002,6.12,317.74,57.77,0,11.7,4.3599999999999994,73.83]
[]
[]
[null,{"$f":"B76+1","v":4},{"$f":"VLOOKUP(B105,OtherParams!$B$29:$E$41,3,FALSE)","v":"GHw"},{"$f":"VLOOKUP(C105,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A107,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUM(C107:K107)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":11.549999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUM(M107:P107)","v":11.549999999999999}]
[{"$f":"A107+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":36.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},36.31]
[{"$f":"A108+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":230},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},240,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":44.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},44.37]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":327.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":342},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},669.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":73.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},73.97]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":330},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":50},380,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":53.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":0},54.2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":620},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":100},720,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":53.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},53.9]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":53.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},53.78]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":54.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},54.74]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":55.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},55.25]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":43.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},43.47]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":42.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},42.03]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":9.08},9.08,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":62.480000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},62.480000000000004]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":71.819999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":8.6199999999999992},80.44]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":379.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},879.68000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":103.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":1.03},104.36]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":414.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":500},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},914.52,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":44.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":3.66},48.019999999999996]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":62.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},62.92,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":99.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},99.47]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":195.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":61.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},257.43,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":101.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},101.37]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":114.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":9.9700000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":55.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},272.19,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":92.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":93.77},185.89]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":233.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":64.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},298.75,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":103.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":39.47},143.38]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":144.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},144.01,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":684.38},684.38]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":94.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},94.78,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":64.570000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":198.67000000000002},263.24]
[null,{"$f":"C105","v":"GHw"},{"$f":"SUM(C107:C127)","v":0},{"$f":"SUM(D107:D127)","v":0},1999.23,0,469.65,1000.0000000000001,1320.83,730.14,159.08000000000001,5678.9299999999994,1280.5500000000002,0,1,898.56999999999994,2180.12]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A136,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUM(C136:K136)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":4.6099999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUM(M136:P136)","v":4.6099999999999994}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":34.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},34.56,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},0]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":126},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":19.600000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},145.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":5.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":6.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":0},12.43]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":23.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":2.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},26.44,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":7.7399999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":5.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":0},12.959999999999999]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":586},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":93.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},679.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":8.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":10.039999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":0},18.229999999999997]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":586},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},586,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":6.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":0},9.8000000000000007]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":585.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},585.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":1.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":0},4.38]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":3.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":6.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":0},10.27]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":3.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":0},10.620000000000001]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":5.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":6.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":0},11.780000000000001]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":2.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},3.31]
[null,{"$f":"C134","v":"GUw"},{"$f":"SUM(C136:C156)","v":0},{"$f":"SUM(D136:D156)","v":226.8},66.88,0,3216.98,86.8,298.85999999999996,0,0,3896.32,122.23000000000002,0,116.88,0,239.11]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A165,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUM(C165:K165)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":3.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUM(M165:P165)","v":3.23}]
[{"$f":"A165+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":4.1000000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},4.1000000000000005]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":3.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},4.9399999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":1.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},1.02]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":16.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":1.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},18.21,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},0]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":22.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":1.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},24.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},0.46]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},1.9,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":4.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},4.91]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":1.1100000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":2.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},4.41,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":2.4},3.23]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":1.1299999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},5.38,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":1.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":1.49},2.5499999999999998]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":3.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":1.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":7.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},11.74,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0.71},1.68]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":3.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":1.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":8.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},13.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":1.1000000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0.75},1.85]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},1.43,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":2.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},2.54]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":3.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":9.2200000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},12.91,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":2.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":18.57},21.08]
[]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A194,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUM(C194:K194)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUM(M194:P194)","v":0.06}]
[{"$f":"A194+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},10,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":2.1599999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},2.1599999999999997]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":32.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":37.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},71.539999999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":2.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":1.4},5.6899999999999995]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":198},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},198,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0.39},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":1.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0},2.09]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0},2.77]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":1.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":0},3.6100000000000003]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0},3.44]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":2.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0},3.3899999999999997]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":1.0900000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":2.5299999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":0},3.62]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":7.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},7.51,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":1.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":2.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":0},4.0200000000000005]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0},1.35]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":5.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":9.3800000000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},15.110000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":3.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":3.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":16},22.96]
[]
[null,{"$f":"B192+1","v":8},{"$f":"VLOOKUP(B221,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"},{"$f":"VLOOKUP(C221,OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"}]
[{"$f":"A223+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":71.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},71.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},0.59]
[{"$f":"A224+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":98.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},138.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":4.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},4.01]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":34.409999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":1.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},68.39,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":1.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":28.69},30.6]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":27.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},29.59,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":12.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":9.1300000000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":0},21.340000000000003]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":1.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0},2.36]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":3.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0},4.49]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":6.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},8.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":2.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":5.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":0},8.39]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":7.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":34.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},44.03,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":1.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":5.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":0},7.3599999999999994]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":7.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":35.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},45.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":2.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0},3.0100000000000002]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":7.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":37.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},47.489999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":2.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},2.9]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":2.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":17.329999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":21.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},43.39,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":3.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":1.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":54.23},58.94]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":25.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":17.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":27.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},72.92,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":4.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":4.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":49.519999999999996},58.629999999999995]
[]
[null,{"$f":"B221+1","v":9},{"$f":"VLOOKUP(B250,OtherParams!$B$29:$E$41,3,FALSE)","v":"NIw"},{"$f":"VLOOKUP(C250,OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"}]
[{"$f":"A252+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":15.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},15.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":4.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},4.63]
[{"$f":"A253+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":16.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},26.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":12.510000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},12.510000000000002]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":13.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":1.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":101.32},137.44,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":9.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":6.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":0},15.17]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":2.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":4.7300000000000004},7.57,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0.56000000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":2.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0},2.66]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":1.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0},2.2400000000000002]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":3.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0},4.2299999999999995]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":5.6},5.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":2.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0},3.42]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":3.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0},3.95]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":35.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":5.54},41.3,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":9.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":3.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":0},13.13]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":3.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":5.26},8.42,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":9.7299999999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":5.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":0},15.599999999999998]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":9.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":26.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":17.22},52.949999999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":8.4599999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":6.15},15.45]
[null,{"$f":"C250","v":"NIw"},{"$f":"SUM(C252:C272)","v":89.2},{"$f":"SUM(D252:D272)","v":45.150000000000006},18,0,156,43.5,98.279999999999973,9.18,193.67999999999998,652.98999999999978,79.010000000000019,0,46.849999999999994,0,125.85999999999999]
[null,{"$f":"B250+1","v":10},{"$f":"VLOOKUP(B279,OtherParams!$B$29:$E$41,3,FALSE)","v":"NGw"},{"$f":"VLOOKUP(C279,OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[{"$f":"A282+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":4126},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},4126,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":601.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},601.78]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":1452},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},1452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":93.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},93.8]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":1600},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},1600,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":66.709999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":116.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":0},182.75]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":1700},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":2600},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},4300,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":91.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":138.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":0},229.94]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":1012.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},2012.1599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":74.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":110.26},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":0},184.31]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":102.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},1102.3599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":1285},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":141.18},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":0},1426.18]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},1000,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":47.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":188.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":0},236.17000000000002]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":841.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},841.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":53.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":183.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":0},237.5]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":93.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":223.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":0},317.03999999999996]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":73.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":155.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":0},229.52999999999997]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":678.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":457.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":896.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},2032.2600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":249.54999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":129.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":4543.67},4922.47]
[null,{"$f":"C279","v":"NGw"},{"$f":"SUM(C281:C301)","v":0},{"$f":"SUM(D281:D301)","v":0},18145.52,0,10141.700000000001,0,0,0,362.69,28649.910000000003,4938.0400000000009,0,2568.2400000000007,0,7506.28]
[null,{"$f":"B279+1","v":11},{"$f":"VLOOKUP(B308,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},{"$f":"VLOOKUP(C308,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[{"$f":"A311+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},30,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":49.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},49.16]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":91.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":231.98},323.58,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":7.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":11.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":0},19.190000000000001]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":86.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":36.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":46.5},169.55,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":9.5399999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":5.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":0},14.77]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":15.28},15.28,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":9.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":5.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":0},14.8]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":6.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":230.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":20.76},257.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":6.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":6.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":0},13.05]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":12.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":20.07},32.120000000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":55.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":6.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":0},61.74]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":14.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":23.94},38.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":22.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":7.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":0},29.990000000000002]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":24.45},24.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":26.240000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":8.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":0},34.6]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":51.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":17.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":28.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":29.23},127.34,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":17.600000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},17.600000000000001]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":42.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":16.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":39.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":26.77},124.83,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":16.869999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},16.869999999999997]
[null,{"$f":"C308","v":"SEw"},{"$f":"SUM(C310:C330)","v":250},{"$f":"SUM(D310:D330)","v":180},42.98,0,197.2,280,362.78999999999996,67.63,604.26,1984.8599999999994,366.93000000000006,0,104.10000000000001,0,471.03000000000014]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A339,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUM(C339:K339)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":7.0000000000000007E-2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUM(M339:P339)","v":7.0000000000000007E-2}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":14.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},14.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":48.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":5.2},54.150000000000006]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":117.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":5.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":41.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},164.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":4.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":5.6},9.76]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":185},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":6.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},191.8,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":6.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0},7.43]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":122.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},122.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":2.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":7.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":4.13},13.559999999999999]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":8.8000000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":1.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},10.220000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":1.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":8.4700000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":0},9.83]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":6.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},6.54,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":1.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":8.0299999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":0},9.32]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":323.39999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},323.39999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":1.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":4.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":0},6.34]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":2.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":4.8600000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":0},7.19]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":5.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":2.5299999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":0},7.74]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":1.93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},2.06]
[null,{"$f":"C337","v":"SIw"},{"$f":"SUM(C339:C359)","v":0},{"$f":"SUM(D339:D359)","v":0},263.39,0,748.7,171.4,264.90000000000003,0,0,1448.3899999999999,138.36000000000004,0,84.779999999999987,30.53,253.67000000000004]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A368,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUM(C368:K368)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":4.5199999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUM(M368:P368)","v":4.5199999999999996}]
[{"$f":"A369+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":20},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":70.289999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},70.289999999999992]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":450},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":49.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},499.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},0]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":59.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},59.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":1.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0},1.5]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":62.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},62.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":1.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":2.2799999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":0},3.63]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":79.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":16.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},95.67,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":80.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":4.3899999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":0},84.86]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":85.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":17.260000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},103.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":10.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":5.0199999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":0},15.68]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":105.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":16.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},122.28,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":1.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":6.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":39.92},48.07]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":15.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":29.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":9.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},54.83,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":1.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":6.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":112.2},121.09]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":3.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":8.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":125.4},137]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":96.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":11.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":30.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":58.56},196.78,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":17.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":13.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":172.88},203.21]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":179.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":62.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":62.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":1.4},306.07,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":18.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":16.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":314.99},349.73]
[null,{"$f":"C366","v":"TBw"},{"$f":"SUM(C368:C388)","v":0},{"$f":"SUM(D368:D388)","v":0},607.04,0,307,957,349.16,0,20,2240.2000000000003,344.29000000000008,0,89.9,660.32,1094.51]
[]
[]
[null,"Total"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A397,0)","v":2010},{"$f":"SUMIF($B$20:$B$391,$B397,C$20:C$391)","v":0},{"$f":"SUMIF($B$20:$B$391,$B397,D$20:D$391)","v":2},0,0,0,0,0,0,0,2,31.939999999999998,0,0,0,31.939999999999998]
[{"$f":"A397+1","v":5},2011,{"$f":"SUMIF($B$20:$B$391,$B398,C$20:C$391)","v":0},302.10000000000002,3033,0,0,0,0,0,0,3335.1,1309.6199999999999,0,0,0,1309.6199999999999]
[{"$f":"A398+1","v":6},2012,0,261.33999999999997,4366,0,0,30,40,0,1,4698.34,891.44999999999993,0,0,0,891.44999999999993]
[7,2013,0,112.56,2384.2599999999998,0,384,35,104.75999999999999,0,20,3040.5799999999995,276.35000000000002,0,0,7.8000000000000007,284.14999999999998]
[8,2014,0,142.02000000000001,865.65,0,6,247.2,171.09,0,417.09,1849.05,221.99,0,305.43000000000006,11.03,538.44999999999993]
[9,2015,0,2,3165.5299999999997,0,557.41,227.5,38.24,124.63999999999999,506.02000000000004,4621.34,164.24,0,51.42,30.19,245.85000000000002]
[10,2016,250,2,2624.4300000000003,0,26,110.4,294.35999999999996,0,10.45,3317.6400000000003,190.39,0,159.18,1.6,351.17]
[11,2017,0,2,1700,0,3279.2,138.25,13.02,0,51.230000000000004,5183.7000000000007,193.04,0,173.66999999999996,0,366.71000000000004]
[12,2018,112.02000000000001,2,1800,0,1003.46,197.66,6.75,0,15.28,3137.17,198.94,0,134.63,4.13,337.70000000000005]
[13,2019,0,2,1902.18,0,586,87.38,175.18,0,16.66,2769.3999999999996,193.54,0,91.579999999999984,7.6,292.71999999999997]
[14,2020,5.31,2,1040.33,0,1626.6,92.06,355.40999999999997,0,17.600000000000001,3139.31,161.43999999999997,0,159.29,10,330.73]
[15,2021,0,2,107.1,0,1588,107.19,266.36,0,29.840000000000003,2100.4899999999998,1483.2499999999998,0,194.25000000000003,2.2000000000000002,1679.7]
[16,2022,0,2,1.1100000000000001,0,1666.3600000000001,99.740000000000009,64.13,0.17,45.7,1879.21,1069.9099999999999,0,261.91999999999996,11.02,1342.8500000000001]
[17,2023,0,2,1.1299999999999999,0,1591.0900000000001,487.59000000000003,531.69000000000005,0.74,26.86,2641.1000000000004,261.35000000000002,0,207.13000000000002,2.52,470.99999999999994]
[18,2024,0,2,0,0,1148.4100000000001,509.72,566.65999999999985,67.010000000000005,28.18,2321.98,150.24,0,245.06,4.34,399.64000000000004]
[19,2025,0,2,0,0,1089.8400000000001,102,112.14000000000001,77.830000000000013,23.94,1407.75,232.32,0,124.02,0.54,356.88]
[20,2026,0,2,0,0,1169.7,304.63,94.420000000000016,77.740000000000009,{"$f":"SUMIF($B$20:$B$391,$B413,K$20:K$391)","v":24.45},1672.9399999999998,214.34999999999997,0,226.36,40.630000000000003,481.34000000000003]
[21,2027,0,2,114.04,0,156.9,110.25000000000001,540.09000000000015,76.97999999999999,42.44,1042.7,301.89,0,279.77999999999997,206.68,788.35]
[22,2028,0,2,233.98,0,249.86,34.57,367.87999999999994,73.260000000000005,32.64,994.19000000000017,257.39,0,261.61999999999995,159.41,678.41999999999985]
[23,2029,0,2,0,0,86.59,40.69,136.53,839.78,34.49,1140.08,320.58,0,271.46999999999997,194.55,786.6]
[24,2030,0,2,186.98999999999998,0,112.5,0,59.04,223.39,30.63,614.54999999999995,187.36,0,198.58,953.67000000000007,1339.61]
[25,2031,0,2,119.26,0,2.14,49.9,19.919999999999998,35.629999999999995,22.39,251.24000000000004,276.39000000000004,0,26.549999999999997,298.14,601.08000000000004]
[26,2040,0,2,1372.39,0,17.299999999999997,871.33,714.13,312.20999999999998,264.32,3553.68,706.06999999999994,0,157.4,1753.0300000000002,2616.5000000000005]
[27,2050,0,2,1668.23,0,3.42,184.3,956.90000000000009,1182.1200000000001,84.92,4081.89,436.53,0,196.74999999999997,6772.51,7405.7899999999991]

{"sheet":"REProd","index":5,"n_rows":421,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Mali"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,8,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"},null,null,null,null,null,1,2,3,4,9,10,11,12,13,null,2030]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AF8,$AA$1:$AA$433,0)","v":37},{"$f":"MATCH(AG8,$AA$1:$AA$433,0)","v":66},95,124,153,182,211,240,269,298,327,356,385]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"MAwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},423.45839999999998,0,0,494.58960000000002,0,0,0,0,{"$f":"SUM(C10:K10)","v":918.048},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8+$A10,1,1,50))*8.76","v":1.1388},0,0,0,{"$f":"SUM(M10:P10)","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8+$A10,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10","v":2010},{"$f":"OFFSET($AA$1,AF7+1,0,34,1)","v":40.471200000000003},{"$f":"OFFSET($AA$1,AG7+1,0,34,1)","v":798.38639999999998},{"$f":"OFFSET($AA$1,AH7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AI7+1,0,34,1)","v":3720.1091999999999},{"$f":"OFFSET($AA$1,AJ7+1,0,34,1)","v":303.44639999999998},{"$f":"OFFSET($AA$1,AK7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AL7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AM7+1,0,34,1)","v":494.58960000000002},{"$f":"OFFSET($AA$1,AN7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AO7+1,0,34,1)","v":4635.441600000001},{"$f":"OFFSET($AA$1,AP7+1,0,34,1)","v":164.95079999999999},{"$f":"OFFSET($AA$1,AQ7+1,0,34,1)","v":158.29319999999998},{"$f":"OFFSET($AA$1,AR7+1,0,34,1)","v":90.841199999999986}]
[{"$f":"A10+1","v":5},2011,0,664.53359999999998,0,0,494.58960000000002,0,0,0,0,1159.1232,1.2264000000000002,0,0,0,1.2264000000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11","v":2011},40.471200000000003,798.38639999999998,0,3720.1091999999999,303.44639999999998,0,0,494.58960000000002,0,4635.441600000001,164.95079999999999,158.29319999999998,90.841199999999986]
[{"$f":"A11+1","v":6},2012,0,617.2296,0,0,494.58960000000002,224.86920000000001,21.9,0,0,1358.5884000000001,2.4528000000000003,0,0,0,2.4528000000000003,0,null,null,null,null,null,null,null,null,null,null,null,null,2012,40.471200000000003,798.38639999999998,2.6279999999999997,3742.0092,303.44639999999998,0,0,741.35879999999997,0,4635.441600000001,164.95079999999999,158.29319999999998,134.64119999999997]
[7,2013,0,0,0,0,596.55599999999993,224.86920000000001,21.9,0,0,843.32519999999988,8.0591999999999988,0,0,0,8.0591999999999988,0,null,null,null,null,null,null,null,null,null,null,null,null,2013,134.6412,798.38639999999998,2.6279999999999997,3742.0092,303.44639999999998,15.0672,264.63959999999997,843.32519999999988,90.315600000000003,4635.441600000001,244.92959999999999,199.46519999999998,187.20119999999997]
[8,2014,0,18.220800000000001,0,0,633.96120000000008,370.11,214.79519999999999,0,0,1237.0872000000002,17.8704,0,35.653199999999998,7.0956000000000001,60.619199999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2014,330.42719999999997,904.03199999999993,54.662400000000005,3855.8892000000001,413.73480000000001,24.790799999999997,360.38639999999992,1261.6152000000002,471.46319999999997,5546.2188000000006,1398.0083999999997,337.08479999999997,448.33679999999998]
[9,2015,0,39.244800000000005,0,0,796.45920000000001,501.59760000000006,219.17519999999999,0,0,1556.4768000000001,17.8704,0,41.171999999999997,57.378,116.4204,0,null,null,null,null,null,null,null,null,null,null,null,null,2015,808.81079999999997,919.36199999999997,81.11760000000001,4074.8892000000001,828.08280000000002,31.7988,770.00400000000002,1615.7819999999999,658.40160000000003,6641.3064000000004,1776.9659999999999,605.75399999999991,672.76799999999992]
[10,2016,0,455.25719999999995,0,0,796.45920000000001,501.59760000000006,279.53159999999997,0,0,2032.8456000000001,22.075199999999999,0,64.823999999999998,57.378,144.27719999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2016,934.77959999999996,934.95479999999998,155.1396,4074.8892000000001,1347.288,77.000400000000013,844.98960000000011,1699.7904000000001,767.98919999999998,7009.5768000000007,1822.6932000000002,647.01359999999988,909.46319999999992]
[11,2017,0,409.88040000000001,0,0,898.5132000000001,501.59760000000006,287.76600000000002,0,0,2097.7572,22.250399999999999,0,75.774000000000001,57.378,155.4024,0,null,null,null,null,null,null,null,null,null,null,null,null,2017,1008.1007999999999,950.98559999999998,156.804,4074.8892000000001,1476.1476,86.110800000000012,1837.9356000000002,1821.0288000000003,792.07920000000001,15938.9076,2264.0220000000004,1473.5196000000001,1400.7239999999999]
[12,2018,0,0,0,0,1837.9356,501.59760000000006,287.76600000000002,0,0,2627.2991999999999,22.425599999999996,0,84.709199999999996,57.378,164.51279999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,2018,1085.5391999999999,966.92879999999991,159.87,4074.8892000000001,1507.2456,93.994799999999998,1845.1188000000002,2769.3863999999999,796.72199999999998,18588.5448,2322.8892000000001,2394.7212,1665.6263999999999]
[13,2019,0,0,0,0,1837.9356,501.59760000000006,287.76600000000002,0,0,2627.2991999999999,22.688399999999998,0,94.17,57.378,174.2364,0,null,null,null,null,null,null,null,null,null,null,null,null,2019,1168.3211999999996,981.64560000000006,162.8484,4074.8892000000001,3820.1484,102.3168,1855.8060000000003,2778.8472000000002,802.50360000000001,18904.693200000002,2383.0704000000001,2641.2275999999997,1948.1363999999999]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A20,1,1,50))*8.76","v":0},0,0,0,1837.9356,501.59760000000006,287.76600000000002,0,0,2627.2991999999999,22.951199999999996,0,107.31,57.378,187.63920000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,2020,1256.3591999999996,993.38400000000001,166.61520000000002,4074.8892000000001,5945.1491999999998,156.62880000000001,1869.6468000000002,2791.9872,809.07359999999994,23696.0628,2456.3915999999999,3197.9256,2720.4179999999997]
[15,2021,0,0,0,0,1837.9356,501.59760000000006,287.76600000000002,0,0,2627.2991999999999,23.389199999999999,0,127.458,57.378,208.22519999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,2021,1351.3175999999999,1023.2556,180.98160000000001,4098.7164000000002,8043.9575999999988,197.80080000000001,1877.5308000000002,2812.1352000000002,818.70960000000002,28603.59,3065.9999999999995,3262.2240000000002,3087.7248]
[16,2022,0,0,0,0,1837.9356,501.59760000000006,350.0496,0,0,2689.5827999999997,22.6008,0,146.11679999999998,57.378,226.09559999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2022,1453.3715999999997,1050.2364,188.51519999999999,4115.7984000000006,10140.575999999997,215.23320000000001,1885.5024000000001,2893.0775999999996,894.30839999999989,33622.193999999996,3166.9151999999999,3613.4123999999997,3486.7428]
[17,2023,0,0,0,0,1837.9356,501.59760000000006,364.67880000000002,0,0,2704.212,19.622400000000003,0,165.6516,57.378,242.65199999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2023,1563.0468000000001,1079.4947999999999,213.4812,6876.2496000000001,12232.113599999999,233.97960000000003,1894.6128000000001,2927.2416000000003,918.92399999999998,38596.647600000004,3246.5436,3632.2464,3918.4356000000002]
[18,2024,0,0,0,0,1837.9356,501.59760000000006,380.53439999999995,109.2372,0,2829.3047999999999,8.5847999999999995,0,186.67559999999997,57.378,252.63839999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2024,1679.8176000000001,1110.1548,240.024,9794.5559999999987,12263.299199999999,252.72600000000003,1904.0736000000002,3073.3584000000001,943.452,43640.655599999998,3390.4704000000002,3668.5128,4718.7492000000002]
[19,2025,0,0,0,0,1837.9356,501.59760000000006,395.25119999999998,210.678,0,2945.4623999999999,9.1104000000000003,0,209.10120000000001,57.378,275.58960000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,2025,1802.7203999999999,1143.8807999999999,267.00479999999999,9932.2631999999976,12280.556399999999,300.55559999999997,1913.9724000000001,3211.9416000000001,954.66480000000001,48583.310400000002,3513.2855999999997,4102.2204000000002,5215.7915999999996]
[20,2026,0,0,0,0,1837.9356,501.59760000000006,410.49359999999996,315.71039999999999,0,3065.7371999999996,5.9568000000000003,0,232.3152,57.378,295.64999999999998,0,null,null,null,null,null,null,null,null,null,null,null,null,2026,1931.0544,1170.0732,294.68639999999999,10925.384399999999,12306.1356,341.7276,1922.8200000000002,3355.4303999999997,962.72400000000005,52979.166000000005,3607.4555999999998,5610.7800000000007,5808.4932000000008]
[21,2027,0,0,0,0,1837.9356,501.59760000000006,425.47320000000002,418.90319999999997,0,3183.9096,6.4824000000000002,0,257.80680000000001,57.378,321.66719999999998,0,null,null,null,null,null,null,null,null,null,null,null,null,2027,2064.8195999999998,2290.7399999999998,324.55799999999999,11533.941599999998,12332.415599999998,381.84839999999997,1932.2808000000002,3499.0944,1019.7515999999999,53768.354400000004,4066.8300000000004,5629.0884000000005,6217.3224]
[22,2028,0,0,0,0,1837.9356,501.59760000000006,441.76679999999999,531.20640000000003,0,3312.5063999999998,7.1831999999999994,0,273.57479999999998,57.378,338.13599999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,2028,2205.4175999999998,3544.2959999999998,399.19320000000005,11761.4388,12393.385200000001,429.678,1958.9988000000003,3643.4591999999998,1124.9591999999998,54575.938800000004,4294.4147999999996,5656.6824000000006,6452.5284000000001]
[23,2029,0,0,0,0,1837.9356,501.59760000000006,458.93639999999999,649.55400000000009,0,3448.0236,7.8840000000000003,0,284.7876,57.378,350.0496,0,null,null,null,null,null,null,null,null,null,null,null,null,2029,2354.3375999999998,3707.9327999999996,501.42239999999998,14470.205999999998,12420.366,484.07759999999996,1972.4016000000001,3790.1892000000003,1162.452,55416.373200000002,4566.0624000000007,5677.0932000000003,6701.6628000000001]
[24,2030,0,0,0,0,1837.9356,501.59760000000006,470.93759999999997,732.68639999999994,0,3543.1572000000001,8.4971999999999994,0,295.47479999999996,57.378,361.34999999999997,0,null,null,null,null,null,null,null,null,null,null,null,null,2030,2496.7752,4262.9664000000002,733.56240000000003,15841.846799999999,12443.054400000001,689.6748,1981.1616000000001,3896.01,1192.7615999999998,56001.278400000003,4809.3275999999996,5686.5540000000001,7222.3571999999995]
[25,2031,0,0,0,0,1837.9356,501.59760000000006,473.74079999999998,905.43359999999996,0,3718.7075999999997,8.8475999999999999,0,300.64319999999998,24.703199999999999,334.19399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A31,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2031,2660.2367999999997,5391.4295999999995,787.87440000000004,17604.884399999999,12454.7052,705.00479999999993,1974.6792000000003,4044.0539999999996,1265.7323999999999,56399.245200000005,5147.9892,5658.8724000000002,8186.8331999999991]
[26,2040,0,0,0,0,1837.9356,348.73560000000003,571.76519999999994,1803.9467999999999,0,4562.3832000000002,12.176399999999999,0,314.83439999999996,1027.2852,1354.296,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A32,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2040,6396.9899999999989,20429.020799999998,1711.1784,34790.340000000004,12732.4848,1422.4488000000001,2520.7776000000003,5904.5028000000002,2627.9124000000002,102565.9344,11471.22,6869.3292000000001,12895.946400000001]
[27,2050,0,0,0,0,1837.9356,1320.6575999999998,802.15319999999997,2368.2660000000001,0,6329.0123999999996,16.9068,0,304.40999999999997,2026.0128,2347.3296,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A33,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2050,12417.825599999998,26706.173999999999,2583.5868,54668.794799999989,14494.646400000001,2500.7172,3778.5383999999999,8659.4351999999999,5048.0376000000006,243149.4804,19844.641199999998,7724.3052000000007,18623.672399999999]
[]
[]
[]
[null,1,{"$f":"VLOOKUP(B37,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},{"$f":"VLOOKUP(C37,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C37","v":"BUw"},{"$f":"VLOOKUP(AA37,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G38","v":"Hydro"},{"$f":"H38","v":"Biomass"},{"$f":"I38","v":"Solar PV"},{"$f":"J38","v":"Solar Thermal"},"Wind",{"$f":"O38","v":"Mini Hydro"},{"$f":"P38","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A39,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":58.078800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUM(C39:K39)","v":98.550000000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUM(M39:P39)","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,{"$f":"SUM(T39:Z39)","v":40.471200000000003},{"$f":"Q39+L39","v":106.52160000000001},{"$f":"AA39/AB39","v":0.37993421052631582}]
[{"$f":"A39+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":1133.3688},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},1173.8399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":7.6212},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},7.6212,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,{"$f":"Q40+L40","v":1181.4612},{"$f":"AA40/AB40","v":3.4255208719507678E-2}]
[{"$f":"A40+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":525.95040000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},566.42160000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":8.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},8.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,575.1816,7.0362473347547985E-2]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":329.81399999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":94.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},464.45519999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":13.402799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},13.402799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},null,40.471200000000003,0,94.17,0,0,0,0,134.6412,477.858,0.28175985334555453]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":324.55800000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":98.199600000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":99.513599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":75.335999999999999},638.0784000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":14.9796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":16.9068},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},31.886400000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},null,40.471200000000003,98.199600000000004,99.513599999999997,0,75.335999999999999,16.9068,0,330.42719999999997,669.96480000000008,0.49320083682008359]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":57.202799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":203.40719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":107.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":75.335999999999999},846.47879999999986,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":15.592800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":19.534800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},35.127600000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},null,40.471200000000003,203.40719999999999,107.31,362.75159999999994,75.335999999999999,19.534800000000001,0,808.81079999999997,881.60639999999989,0.91742845786963445]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":315.53520000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":115.2816},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":75.335999999999999},909.37559999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":25.404},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},41.171999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},null,40.471200000000003,315.53520000000003,115.2816,362.75159999999994,75.335999999999999,25.404,0,934.77959999999996,950.54759999999999,0.98341166712745365]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":372.56279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":123.51599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":75.335999999999999},974.63759999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":15.855600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":33.463200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},49.318800000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},null,40.471200000000003,372.56279999999998,123.51599999999999,362.75159999999994,75.335999999999999,33.463200000000001,0,1008.1007999999999,1023.9563999999999,0.98451535631790577]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":435.02159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":132.62639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":75.335999999999999},1046.2067999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":16.030799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":39.3324},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},55.363199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},null,40.471200000000003,435.02159999999998,132.62639999999999,362.75159999999994,75.335999999999999,39.3324,0,1085.5391999999999,1101.57,0.98544731610337977]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":501.59759999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":142.26239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":75.335999999999999},1122.4187999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":15.855600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":45.9024},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},61.758000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},null,40.471200000000003,501.59759999999994,142.26239999999999,362.75159999999994,75.335999999999999,45.9024,0,1168.3211999999996,1184.1767999999997,0.98661044533214959]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":572.02799999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":152.51159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":75.335999999999999},1203.0983999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":53.260799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},68.590800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},null,40.471200000000003,572.02799999999991,152.51159999999999,362.75159999999994,75.335999999999999,53.260799999999996,0,1256.3591999999996,1271.6891999999996,0.98794516773438046]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":646.04999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":163.19879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":75.335999999999999},1287.8075999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":15.1548},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":63.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},78.6648,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},null,40.471200000000003,646.04999999999995,163.19879999999998,362.75159999999994,75.335999999999999,63.51,0,1351.3175999999999,1366.4723999999999,0.98890954548368482]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":725.59079999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":174.762},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":75.335999999999999},1378.9115999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":13.577999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":74.459999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},88.037999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},null,40.471200000000003,725.59079999999994,174.762,362.75159999999994,75.335999999999999,74.459999999999994,0,1453.3715999999997,1466.9495999999997,0.99074405828257495]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":811.08839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":187.2012},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":75.335999999999999},1476.8484000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":9.5483999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":86.198399999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},95.746799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},null,40.471200000000003,811.08839999999998,187.2012,362.75159999999994,75.335999999999999,86.198399999999992,0,1563.0468000000001,1572.5952,0.99392825311942967]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":811.08839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":200.34120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":453.24240000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":75.335999999999999},1580.4792,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":5.694},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":99.338399999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},105.0324,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},null,40.471200000000003,811.08839999999998,200.34120000000001,453.24240000000003,75.335999999999999,99.338399999999993,0,1679.8176000000001,1685.5116,0.99662179720388755]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":811.08839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":214.0068},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":547.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":75.335999999999999},1688.4023999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":4.7304000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":114.318},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},119.0484,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},null,40.471200000000003,811.08839999999998,214.0068,547.5,75.335999999999999,114.318,0,1802.7203999999999,1807.4507999999998,0.99738283332525568]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":811.08839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":228.19800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":645.61199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":75.335999999999999},1800.7056,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":4.6428000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":130.34880000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},134.99160000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},null,40.471200000000003,811.08839999999998,228.19800000000001,645.61199999999997,75.335999999999999,130.34880000000001,0,1931.0544,1935.6972000000001,0.99760148436439333]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":811.08839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":242.82719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":746.17680000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":75.335999999999999},1915.8996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":7.2708000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},156.1908,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},null,40.471200000000003,811.08839999999998,242.82719999999998,746.17680000000007,75.335999999999999,148.91999999999999,0,2064.8195999999998,2072.0904,0.99649107973281459]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":895.62239999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":258.15719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":767.11319999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":75.335999999999999},2036.6999999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":12.088799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":168.7176},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},180.8064,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},null,40.471200000000003,895.62239999999997,258.15719999999999,767.11319999999989,75.335999999999999,168.7176,0,2205.4175999999998,2217.5063999999998,0.99454847120170653]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":1007.2248},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":274.36320000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":767.11319999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":75.335999999999999},2164.5083999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":16.7316},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":189.82920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},206.56080000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},null,40.471200000000003,1007.2248,274.36320000000001,767.11319999999989,75.335999999999999,189.82920000000001,0,2354.3375999999998,2371.0691999999999,0.99294343665718399]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":1007.2248},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":289.2552},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":869.78039999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":75.335999999999999},2282.0675999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":24.4404},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":214.0068},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0.70079999999999998},239.148,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},null,40.471200000000003,1007.2248,289.2552,869.78039999999987,75.335999999999999,214.0068,0.70079999999999998,2496.7752,2521.2156,0.99030610472186509]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":1007.2248},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":307.56360000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":995.83679999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":75.335999999999999},2426.4323999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":35.477999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":233.1036},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":0.70079999999999998},269.2824,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},null,40.471200000000003,1007.2248,307.56360000000001,995.83679999999993,75.335999999999999,233.1036,0.70079999999999998,2660.2367999999997,2695.7147999999997,0.98683911220875442]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":814.59239999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":344.44319999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":2672.1504},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":75.335999999999999},3946.9931999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":18.308399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":413.29679999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":2036.7},2468.3051999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},null,40.471200000000003,814.59239999999988,344.44319999999999,2672.1504,75.335999999999999,413.29679999999996,2036.7,6396.9899999999989,6415.2983999999997,0.99714613430920052]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":217.0728},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":685.64519999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":6755.2739999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":75.335999999999999},7773.7991999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":20.323199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":593.22719999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":4050.7991999999999},4664.3495999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},null,40.471200000000003,217.0728,685.64519999999993,6755.2739999999994,75.335999999999999,593.22719999999993,4050.7991999999999,12417.825599999998,12438.148799999999,0.99836605910358611]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B39:$B62,$S64,T39:T62)","v":40.471200000000003},{"$f":"SUMIF($B39:$B62,$S64,U39:U62)","v":1007.2248},289.2552,869.78039999999987,{"$f":"SUMIF($B39:$B62,$S64,X39:X62)","v":75.335999999999999},214.0068,0.70079999999999998,2496.7752,2521.2156,0.99030610472186509,{"$f":"AB37&\" \"&S64&\": \"&TEXT(AA64,\"0,000\")&\" GWh (\"&TEXT(AC64,\"0%\")&\" of total dom.gen.)\"","v":"Burkina 2030: 2,497 GWh (99% of total dom.gen.)"}]
[]
[null,{"$f":"B37+1","v":2},{"$f":"VLOOKUP(B66,OtherParams!$B$29:$E$41,3,FALSE)","v":"CIw"},{"$f":"VLOOKUP(C66,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C66","v":"CIw"},{"$f":"VLOOKUP(AA66,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G67","v":"Hydro"},{"$f":"H67","v":"Biomass"},{"$f":"I67","v":"Solar PV"},{"$f":"J67","v":"Solar Thermal"},"Wind",{"$f":"O67","v":"Mini Hydro"},{"$f":"P67","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A68,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":5716.1628000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUM(C68:K68)","v":6514.5492000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":73.408799999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUM(M68:P68)","v":73.408799999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,{"$f":"SUM(T68:Z68)","v":798.38639999999998},{"$f":"Q68+L68","v":6587.9580000000005},{"$f":"AA68/AB68","v":0.12118875074795557}]
[{"$f":"A68+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":5900.0351999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},6698.4215999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":108.9744},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},108.9744,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,{"$f":"Q69+L69","v":6807.3959999999997},{"$f":"AA69/AB69","v":0.1172822030626689}]
[{"$f":"A69+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":5900.0351999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},6698.4215999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":149.79600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},149.79600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,6848.2175999999999,0.11658309455587393]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":6558.2616000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},7356.648000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":102.5796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},102.5796,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,7459.2276000000011,0.10703338774647389]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":8380.6044000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},9178.9907999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":96.535199999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":105.6456},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},202.18079999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,105.6456,0,904.03199999999993,9381.1715999999997,9.6366641454463955E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":8716.7255999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},9515.1119999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":99.951599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":120.9756},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},220.9272,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,120.9756,0,919.36199999999997,9736.0391999999993,9.4428748807831434E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":103.36800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":136.5684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},239.93639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,136.5684,0,934.95479999999998,16073.5488,5.8167291594000692E-2]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":107.04719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":152.59920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},259.64640000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,152.59920000000002,0,950.98559999999998,16093.2588,5.9092170940543129E-2]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":110.63879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":168.54239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},279.18119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,168.54239999999999,0,966.92879999999991,16112.793600000001,6.0010003479471115E-2]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":114.23039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":183.25920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},297.4896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,183.25920000000002,0,981.64560000000006,16131.102000000001,6.0854218143310976E-2]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":115.8948},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":194.99760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},310.89240000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,194.99760000000001,0,993.38400000000001,16144.504800000001,6.1530781668818979E-2]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":118.8732},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},343.74239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,224.86920000000001,0,1023.2556,16177.354799999999,6.3252343331185387E-2]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":122.1144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":251.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},373.96440000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,251.85,0,1050.2364,16207.576800000001,6.4799100628047002E-2]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":125.3556},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":281.10840000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},406.464,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,281.10840000000002,0,1079.4947999999999,16240.0764,6.6471041971206485E-2]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":122.3772},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":311.76840000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},434.14560000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,311.76840000000004,0,1110.1548,16267.758,6.8242642901375841E-2]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},15833.6124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":128.07119999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":345.49439999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},473.56559999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,345.49439999999998,0,1143.8807999999999,16307.178,7.0145846203432616E-2]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":14928.178800000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},15726.565200000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":122.72760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":371.68680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},494.4144,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,371.68680000000001,0,1170.0732,16220.979600000001,7.2133325412726615E-2]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":931.53840000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":939.94799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},16906.7124,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":139.80959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":419.25360000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},559.06320000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},null,931.53840000000002,0,939.94799999999998,0,0,419.25360000000001,0,2290.7399999999998,17465.775600000001,0.13115592759590933]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":1693.6584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":1390.3871999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},18119.2716,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":129.9984},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":460.25039999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},590.24879999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},null,1693.6584,0,1390.3871999999999,0,0,460.25039999999996,0,3544.2959999999998,18709.520400000001,0.18943810018775251]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":15035.226000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":1693.6584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":56.151600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":1454.4228000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},18239.4588,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":147.4308},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":503.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},651.13080000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},null,1693.6584,56.151600000000002,1454.4228000000001,0,0,503.7,0,3707.9327999999996,18890.589599999999,0.19628465169768972]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":13351.816800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":2149.6163999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":56.151600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":1510.7496000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},17068.3344,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":152.59919999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":546.44880000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},699.048,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},null,2149.6163999999999,56.151600000000002,1510.7496000000001,0,0,546.44880000000001,0,4262.9664000000002,17767.382399999999,0.23993215793002803]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":8430.7992000000013},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":2149.6163999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":1105.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":1563.2219999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},13249.587600000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":159.34439999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":572.64120000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":0},731.98559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},null,2149.6163999999999,1105.95,1563.2219999999998,0,0,572.64120000000003,0,5391.4295999999995,13981.573200000001,0.38560965371192985]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":6938.9712},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":2541.1008000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":5917.0295999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":1563.2219999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":1499.1863999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},18459.509999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":52.297200000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":871.35719999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":8037.1247999999996},8960.779199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},null,2541.1008000000002,5917.0295999999998,1563.2219999999998,1499.1863999999998,0,871.35719999999992,8037.1247999999996,20429.020799999998,27420.289199999999,0.74503301737605299]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":15171.706799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":2541.1008000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":5917.0295999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":2590.5948000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":2208.5711999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},28429.003199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":80.679599999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":1026.0588},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":12422.818799999999},13529.557199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},null,2541.1008000000002,5917.0295999999998,2590.5948000000003,2208.5711999999999,0,1026.0588,12422.818799999999,26706.173999999999,41958.560400000002,0.63648928241112857]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B68:$B91,$S93,T68:T91)","v":2149.6163999999999},{"$f":"SUMIF($B68:$B91,$S93,U68:U91)","v":56.151600000000002},1510.7496000000001,0,{"$f":"SUMIF($B68:$B91,$S93,X68:X91)","v":0},546.44880000000001,0,4262.9664000000002,17767.382399999999,0.23993215793002803,{"$f":"AB66&\" \"&S93&\": \"&TEXT(AA93,\"0,000\")&\" GWh (\"&TEXT(AC93,\"0%\")&\" of total dom.gen.)\"","v":"Cote d'Ivoire 2030: 4,263 GWh (24% of total dom.gen.)"}]
[]
[null,{"$f":"B66+1","v":3},{"$f":"VLOOKUP(B95,OtherParams!$B$29:$E$41,3,FALSE)","v":"GAw"},{"$f":"VLOOKUP(C95,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C95","v":"GAw"},{"$f":"VLOOKUP(AA95,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G96","v":"Hydro"},{"$f":"H96","v":"Biomass"},{"$f":"I96","v":"Solar PV"},{"$f":"J96","v":"Solar Thermal"},"Wind",{"$f":"O96","v":"Mini Hydro"},{"$f":"P96","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A97,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":234.06719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUM(C97:K97)","v":234.06719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUM(M97:P97)","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T97:Z97)","v":0},{"$f":"Q97+L97","v":235.2936},{"$f":"AA97/AB97","v":0}]
[{"$f":"A97+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":236.958},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},236.958,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},1.2264000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Q98+L98","v":238.18440000000001},{"$f":"AA98/AB98","v":0}]
[{"$f":"A98+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":329.6388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":2.6279999999999997},332.26679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":3.3287999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},3.3287999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},null,0,0,0,0,2.6279999999999997,0,0,2.6279999999999997,335.59559999999999,7.8308535630383699E-3]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":400.15679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":2.6279999999999997},402.78479999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},8.4971999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},null,0,0,0,0,2.6279999999999997,0,0,2.6279999999999997,411.28199999999998,6.3897763578274758E-3]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":425.21039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":16.118400000000001},471.98880000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":9.8112000000000013},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":7.8840000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},17.6952,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,7.8840000000000003,0,54.662400000000005,489.68400000000003,0.11162790697674418]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":1.752},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":16.118400000000001},559.85159999999985,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":8.8475999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":10.249199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},19.096799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},null,0,54.75,0,0,16.118400000000001,10.249199999999998,0,81.11760000000001,578.94839999999988,0.14011196852776522]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":89.702399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":67.977599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":16.118400000000001},715.77959999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":7.008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":16.293600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},23.301600000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},null,0,54.75,67.977599999999995,0,16.118400000000001,16.293600000000001,0,155.1396,739.08119999999997,0.20990873533246415]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":67.977599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":16.118400000000001},626.07719999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":17.957999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},24.615599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},null,0,54.75,67.977599999999995,0,16.118400000000001,17.957999999999998,0,156.804,650.69279999999981,0.24098007539041472]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":67.977599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":16.118400000000001},626.07719999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":7.1832000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":21.023999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},28.207199999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},null,0,54.75,67.977599999999995,0,16.118400000000001,21.023999999999997,0,159.87,654.28439999999978,0.24434328558039908]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":67.977599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":16.118400000000001},626.07719999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":7.6212000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":24.002400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},31.623600000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},null,0,54.75,67.977599999999995,0,16.118400000000001,24.002400000000002,0,162.8484,657.70079999999984,0.24760255727224301]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":67.977599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":16.118400000000001},626.07719999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":8.1467999999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":27.769199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},35.915999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},null,0,54.75,67.977599999999995,0,16.118400000000001,27.769199999999998,0,166.61520000000002,661.99319999999989,0.25168717745136965]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":78.6648},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":16.118400000000001},636.76439999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":8.4095999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":31.448399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},39.857999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},null,0,54.75,78.6648,0,16.118400000000001,31.448399999999999,0,180.98160000000001,676.62239999999986,0.26747799067840505]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":81.205199999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":16.118400000000001},640.5311999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":8.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":35.215199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},43.975199999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},null,1.2264000000000002,54.75,81.205199999999991,0,16.118400000000001,35.215199999999996,0,188.51519999999999,684.50639999999987,0.27540312260046074]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":19.1844},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":83.745599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":16.118400000000001},661.02959999999985,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":9.1104000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":39.6828},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},48.793199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},null,19.1844,54.75,83.745599999999996,0,16.118400000000001,39.6828,0,213.4812,709.8227999999998,0.30075280760212275]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":30.922799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":86.636400000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":7.7964000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":16.118400000000001},683.45519999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":9.5483999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},53.348399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},null,30.922799999999999,54.75,86.636400000000009,7.7964000000000002,16.118400000000001,43.8,0,240.024,736.80359999999985,0.32576388063250511]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":35.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":89.789999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":25.5792},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":16.118400000000001},708.50879999999984,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":9.8987999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":45.727199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},55.625999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},null,35.04,54.75,89.789999999999992,25.5792,16.118400000000001,45.727199999999996,0,267.00479999999999,764.13479999999981,0.34942107073254619]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":39.3324},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":93.031199999999984},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":43.6248},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":16.118400000000001},734.08799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":10.336799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":47.829599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},58.166399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},null,39.3324,54.75,93.031199999999984,43.6248,16.118400000000001,47.829599999999999,0,294.68639999999999,792.25439999999992,0.37195931003980542]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":487.23119999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":46.690800000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":96.535199999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":60.444000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":16.118400000000001},761.76959999999985,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":10.687199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":50.019599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},60.706799999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},null,46.690800000000003,54.75,96.535199999999989,60.444000000000003,16.118400000000001,50.019599999999997,0,324.55799999999999,822.4763999999999,0.39461071466609865]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":442.29239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":46.690800000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":100.03919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":129.648},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":16.118400000000001},789.53880000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":11.1252},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0.78839999999999999},63.072000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},null,46.690800000000003,54.75,100.03919999999999,129.648,16.118400000000001,51.1584,0.78839999999999999,399.19320000000005,852.61080000000004,0.46820096578649956]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":371.24880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":46.690800000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":103.89359999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":226.79640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":16.118400000000001},819.49799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":10.774799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":2.0148000000000001},63.948,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},null,46.690800000000003,54.75,103.89359999999999,226.79640000000001,16.118400000000001,51.1584,2.0148000000000001,501.42239999999998,883.44599999999991,0.56757560733763013]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":171.08279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":46.690800000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":106.95960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":448.59960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":16.118400000000001},844.20119999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":12.001199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":9.2856000000000005},72.4452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},null,46.690800000000003,54.75,106.95960000000001,448.59960000000001,16.118400000000001,51.1584,9.2856000000000005,733.56240000000003,916.64639999999997,0.80026758409785936]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":149.8836},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":56.852400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":110.9016},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":488.54520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":13.7532},874.68600000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":12.4392},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":51.070799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":12.001199999999999},75.511200000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},null,56.852400000000003,54.75,110.9016,488.54520000000002,13.7532,51.070799999999998,12.001199999999999,787.87440000000004,950.19720000000007,0.82916935558218863]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":79.365600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":56.852400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":95.571600000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":857.34120000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":13.490399999999999},1157.3712,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":4.6428000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":50.808},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":582.36480000000006},637.81560000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},null,56.852400000000003,54.75,95.571600000000004,857.34120000000007,13.490399999999999,50.808,582.36480000000006,1711.1784,1795.1867999999999,0.95320353291367788]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":28.732799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":61.582799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":137.00640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":1145.2824000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":273.92520000000002},1701.2796000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":49.143599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":861.89639999999986},917.69759999999985,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},null,61.582799999999992,54.75,137.00640000000001,1145.2824000000001,273.92520000000002,49.143599999999999,861.89639999999986,2583.5868,2618.9772000000003,0.98648693848881153]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B97:$B120,$S122,T97:T120)","v":46.690800000000003},{"$f":"SUMIF($B97:$B120,$S122,U97:U120)","v":54.75},106.95960000000001,448.59960000000001,{"$f":"SUMIF($B97:$B120,$S122,X97:X120)","v":16.118400000000001},51.1584,9.2856000000000005,733.56240000000003,916.64639999999997,0.80026758409785936,{"$f":"AB95&\" \"&S122&\": \"&TEXT(AA122,\"0,000\")&\" GWh (\"&TEXT(AC122,\"0%\")&\" of total dom.gen.)\"","v":"Gambia 2030: 0,734 GWh (80% of total dom.gen.)"}]
[]
[null,{"$f":"B95+1","v":4},{"$f":"VLOOKUP(B124,OtherParams!$B$29:$E$41,3,FALSE)","v":"GHw"},{"$f":"VLOOKUP(C124,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C124","v":"GHw"},{"$f":"VLOOKUP(AA124,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G125","v":"Hydro"},{"$f":"H125","v":"Biomass"},{"$f":"I125","v":"Solar PV"},{"$f":"J125","v":"Solar Thermal"},"Wind",{"$f":"O125","v":"Mini Hydro"},{"$f":"P125","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A126+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":1954.4436000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":1340.3675999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},7014.9204,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":246.41879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},246.41879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},null,3720.1091999999999,0,0,0,0,0,0,3720.1091999999999,{"$f":"Q127+L127","v":7261.3392000000003},{"$f":"AA127/AB127","v":0.512317232060995}]
[{"$f":"A127+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":1886.5536},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":3086.9363999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},8715.4992000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":156.01560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},156.01560000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,0,0,0,3742.0092,8871.5148000000008,0.42180047989098768]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":328.5},16795.4604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":179.93039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},184.31039999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,16979.770799999998,0.23998493548570163]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":328.5},16795.4604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":185.44919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},189.82919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,16985.2896,0.23990696043239676]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":11728.063200000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":328.5},15798.572399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":200.95439999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},205.33439999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,16003.906799999999,0.25461840355131288]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":328.5},14552.725199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":207.3492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},211.72919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,14764.454399999999,0.27599321245490793]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":1664.1371999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":1116.1992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":352.3272},17334.988799999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":227.8476},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":19.096800000000002},251.3244,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},null,3720.1091999999999,1664.1371999999999,1116.1992,0,352.3272,4.38,19.096800000000002,6876.2496000000001,17586.313200000001,0.39100006475490268]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":11326.4172},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":3480.9611999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":2210.4108000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":352.3272},21090.225600000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":226.27079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":26.367599999999996},257.01839999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},null,3720.1091999999999,3480.9611999999997,2210.4108000000001,0,352.3272,4.38,26.367599999999996,9794.5559999999987,21347.244000000002,0.45882063277114354]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":9053.1095999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":3978.3540000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":2603.7348000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":352.3272},20370.504000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":260.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":212.16719999999998},477.15719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},null,3978.3540000000003,4382.9784,2603.7348000000002,0,352.3272,4.38,212.16719999999998,11533.941599999998,20847.661200000002,0.55324870686213934]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":10535.301600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":4100.9063999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":2890.7123999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":2293.9812000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":352.3272},24556.207199999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":283.56119999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":444.92039999999997},732.86159999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},null,4100.9063999999998,4382.9784,2890.7123999999999,2293.9812000000002,352.3272,4.38,444.92039999999997,14470.205999999998,25289.068799999997,0.57219212436956157]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":12030.7212},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":4286.1804000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":3516.5268000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":2293.9812000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":1235.2475999999999},27745.635599999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":112.21559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":2.8908},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":19072.534800000001},19187.641200000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},null,4286.1804000000002,4382.9784,3516.5268000000001,2293.9812000000002,1235.2475999999999,2.8908,19072.534800000001,34790.340000000004,46933.2768,0.74127234175986634]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":30609.192000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":4286.1804000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":6213.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":2293.9812000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":1235.2475999999999},49020.609600000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":308.52719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":2.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":36255.187199999993},36565.904399999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},null,4286.1804000000002,4382.9784,6213.03,2293.9812000000002,1235.2475999999999,2.19,36255.187199999993,54668.794799999989,85586.513999999996,0.63875477858579444]
[]
[null,{"$f":"B124+1","v":5},{"$f":"VLOOKUP(B153,OtherParams!$B$29:$E$41,3,FALSE)","v":"GUw"},{"$f":"VLOOKUP(C153,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C153","v":"GUw"},{"$f":"VLOOKUP(AA153,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"}]
[{"$f":"A155+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":133.3272},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":303.44639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},436.77359999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":124.0416},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},124.0416,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},null,303.44639999999998,0,0,0,0,0,0,303.44639999999998,{"$f":"Q156+L156","v":560.8152},{"$f":"AA156/AB156","v":0.54108091221493282}]
[{"$f":"A156+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":432.13079999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":303.44639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},735.57719999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":17.432400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},17.432400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},null,303.44639999999998,0,0,0,0,0,0,303.44639999999998,753.00959999999998,0.40297812936249416]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":498.00600000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":606.71760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":177.91559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},1282.6392000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":19.534800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":43.449599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},62.984399999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},null,606.71760000000006,177.91559999999998,0,0,0,43.449599999999997,0,828.08280000000002,1345.6236000000001,0.61538962307141454]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":1336.338},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":498.00600000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":606.71760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":409.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},3231.0384000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":23.126399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":79.453199999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},102.5796,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},null,606.71760000000006,380.4468,409.53,0,0,79.453199999999995,0,1476.1476,3333.6180000000004,0.44280646432794635]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":147.9564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":4751.8620000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":619.41959999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},5899.6848,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":26.980799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":193.42079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},220.40159999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},null,4751.8620000000001,380.4468,619.41959999999995,0,0,193.42079999999999,0,5945.1491999999998,6120.0864000000001,0.97141589373640214]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":498.00600000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":6824.4779999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":619.41959999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},8322.3503999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":28.382399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":219.61320000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},247.9956,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},null,6824.4779999999992,380.4468,619.41959999999995,0,0,219.61320000000001,0,8043.9575999999988,8570.3459999999995,0.93858026268717731]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":147.9564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":619.41959999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},12117.445199999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":28.732800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":293.81039999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},322.54319999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},null,10969.6224,380.4468,619.41959999999995,0,0,293.81039999999996,0,12263.299199999999,12439.988399999998,0.98579667485863576]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":147.9564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":619.41959999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},12117.445199999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":22.250399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":311.06759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},333.31799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},null,10969.6224,380.4468,619.41959999999995,0,0,311.06759999999997,0,12280.556399999999,12450.763199999998,0.98632960909577028]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":147.9564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":654.10919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},12152.1348,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":16.5564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":389.20679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},405.76319999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},null,10969.6224,380.4468,654.10919999999999,0,0,389.20679999999999,0,12393.385200000001,12557.897999999999,0.98689965470335894]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":147.9564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":380.4468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":654.10919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},12152.1348,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":416.18759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},431.51759999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},null,10969.6224,380.4468,654.10919999999999,0,0,416.18759999999997,0,12420.366,12583.652399999999,0.98702392637609737]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":73.934399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":212.34239999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":860.49480000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":121.9392},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},12238.333200000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":48.705599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":568.0859999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":0},616.7915999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},null,10969.6224,212.34239999999997,860.49480000000005,121.9392,0,568.0859999999999,0,12732.4848,12855.124800000001,0.99045983590917752]
[]
[null,{"$f":"B153+1","v":6},{"$f":"VLOOKUP(B182,OtherParams!$B$29:$E$41,3,FALSE)","v":"GBw"},{"$f":"VLOOKUP(C182,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C182","v":"GBw"},{"$f":"VLOOKUP(AA182,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G183","v":"Hydro"},{"$f":"H183","v":"Biomass"},{"$f":"I183","v":"Solar PV"},{"$f":"J183","v":"Solar Thermal"},"Wind",{"$f":"O183","v":"Mini Hydro"},{"$f":"P183","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A185+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":126.6696},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},126.6696,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":16.468800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},16.468800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,143.13839999999999,0]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":121.764},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":12.7896},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},134.55359999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":14.541599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":2.2776000000000001},16.819199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},null,0,0,12.7896,0,0,0,2.2776000000000001,15.0672,151.37279999999998,9.9537037037037049E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":4.2923999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":443.95679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":19.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":49.143599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},517.1028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":7.3583999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":5.8692000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":2.2776000000000001},15.505199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},null,0,19.71,49.143599999999999,0,0,5.8692000000000002,2.2776000000000001,77.000400000000013,532.60799999999995,0.14457236842105267]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":443.95679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":27.155999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":49.143599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},520.25639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":7.0956000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":2.2776000000000001},16.9068,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},null,0,27.155999999999999,49.143599999999999,0,0,7.5335999999999999,2.2776000000000001,86.110800000000012,537.16319999999996,0.1603065883887802]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":209.45159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":444.13200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":52.122},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":85.322400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},796.4591999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":5.3435999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":6.2195999999999998},19.096799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},null,5.4311999999999996,52.122,85.322400000000002,0,0,7.5335999999999999,6.2195999999999998,156.62880000000001,815.55599999999993,0.19205155746509134]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":209.45159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":444.21960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":72.357599999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":107.22239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0.52559999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},846.04079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":15.33},29.5212,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},null,12.263999999999999,72.357599999999991,107.22239999999999,0.52559999999999996,0,7.5335999999999999,15.33,215.23320000000001,875.56200000000001,0.24582291145572788]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":209.45159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":417.15120000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":109.14960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":113.96759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":36.967199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},898.95119999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":20.673600000000004},36.178800000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},null,12.263999999999999,109.14960000000001,113.96759999999999,36.967199999999998,0,7.5335999999999999,20.673600000000004,300.55559999999997,935.13,0.32140515222482435]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":209.45159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":397.79160000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":123.1656},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":116.50800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":60.093600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},919.27440000000013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":8.3219999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":22.162800000000001},38.0184,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},null,12.263999999999999,123.1656,116.50800000000001,60.093600000000002,0,7.5335999999999999,22.162800000000001,341.7276,957.29280000000017,0.35697291361639816]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":209.45159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":327.36120000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":125.00519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":148.13159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},986.55120000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":9.0228000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":26.805599999999995},43.361999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},null,12.263999999999999,164.33760000000001,125.00519999999999,148.13159999999999,0,7.5335999999999999,26.805599999999995,484.07759999999996,1029.9132000000002,0.47001786169941301]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":209.45159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":144.71519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":127.6332},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":348.47280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},1006.8743999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":9.4608000000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":7.0956000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":29.871600000000001},46.427999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},null,12.263999999999999,164.33760000000001,127.6332,348.47280000000001,0,7.0956000000000001,29.871600000000001,689.6748,1053.3024,0.65477378576180967]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":148.13159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":1189.8708000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":248.25839999999999},1762.8624000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":9.8112000000000013},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":6.1319999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":731.72280000000001},747.66600000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},null,12.263999999999999,164.33760000000001,148.13159999999999,1189.8708000000001,248.25839999999999,6.1319999999999997,731.72280000000001,2500.7172,2510.5284000000001,0.99609197808716277]
[]
[null,{"$f":"B182+1","v":7},{"$f":"VLOOKUP(B211,OtherParams!$B$29:$E$41,3,FALSE)","v":"LIw"},{"$f":"VLOOKUP(C211,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C211","v":"LIw"},{"$f":"VLOOKUP(AA211,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"}]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A213,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":34.164000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUM(C213:K213)","v":34.164000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUM(M213:P213)","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T213:Z213)","v":0},{"$f":"Q213+L213","v":34.4268},{"$f":"AA213/AB213","v":0}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":24.2652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":262.36199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},286.62719999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":2.9784000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":2.2776000000000001},5.2560000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},null,0,262.36199999999997,0,0,0,0,2.2776000000000001,264.63959999999997,291.88319999999999,0.90666266506602633]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":286.36439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":226.446},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":268.49399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":81.993599999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},863.298,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":3.9419999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":5.1683999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":4.7304000000000004},13.840799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},null,0,268.49399999999997,81.993599999999986,0,0,5.1683999999999992,4.7304000000000004,360.38639999999992,877.13879999999995,0.41086587436332761]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":311.3304},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},2121.7596000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":4.2923999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":17.344799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":10.161599999999998},31.7988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,17.344799999999999,10.161599999999998,1837.9356000000002,2153.5584000000003,0.85344126260982756]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":311.3304},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},2121.7596000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":24.527999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":10.161599999999998},38.894399999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,24.527999999999999,10.161599999999998,1845.1188000000002,2160.6540000000005,0.85396310561524413]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":92.7684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},1903.1976000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":5.3435999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":56.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":10.161599999999998},72.4452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,56.94,10.161599999999998,1877.5308000000002,1975.6428000000001,0.950339200993216]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":92.7684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},1903.1976000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":5.7816000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":64.911599999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":10.161599999999998},80.854799999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,64.911599999999993,10.161599999999998,1885.5024000000001,1984.0524000000003,0.95032893284471709]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":92.7684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},1903.1976000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":5.4312000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":93.381600000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":10.161599999999998},108.9744,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,93.381600000000006,10.161599999999998,1913.9724000000001,2012.1720000000003,0.95119721375707433]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":92.7684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":196.48679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},1903.1976000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":5.2560000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":111.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":10.161599999999998},127.10759999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,196.48679999999999,0,0,111.69,10.161599999999998,1932.2808000000002,2030.3052000000002,0.95171937696854636]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":92.7684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":214.70760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},1921.4184000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":6.0443999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":142.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":10.161599999999998},158.55599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,214.70760000000001,0,0,142.35,10.161599999999998,1981.1616000000001,2079.9744000000001,0.9524932614555256]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":92.680799999999977},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":205.59719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},1912.2204000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":4.1172000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":151.10999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":4.0296000000000003},159.25679999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,205.59719999999999,0,0,151.10999999999999,4.0296000000000003,1974.6792000000003,2071.4772000000003,0.95327102803738317]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B213:$B236,$S238,T213:T236)","v":1331.8704000000002},{"$f":"SUMIF($B213:$B236,$S238,U213:U236)","v":282.072},214.70760000000001,0,{"$f":"SUMIF($B213:$B236,$S238,X213:X236)","v":0},142.35,10.161599999999998,1981.1616000000001,2079.9744000000001,0.9524932614555256,{"$f":"AB211&\" \"&S238&\": \"&TEXT(AA238,\"0,000\")&\" GWh (\"&TEXT(AC238,\"0%\")&\" of total dom.gen.)\"","v":"Liberia 2030: 1,981 GWh (95% of total dom.gen.)"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G241","v":"Hydro"},{"$f":"H241","v":"Biomass"},{"$f":"I241","v":"Solar PV"},{"$f":"J241","v":"Solar Thermal"},"Wind",{"$f":"O241","v":"Mini Hydro"},{"$f":"P241","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A242,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":423.45839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":494.58960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUM(C242:K242)","v":918.048},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUM(M242:P242)","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},null,494.58960000000002,0,0,0,0,0,0,{"$f":"SUM(T242:Z242)","v":494.58960000000002},{"$f":"Q242+L242","v":919.18679999999995},{"$f":"AA242/AB242","v":0.53807300104831801}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":596.55599999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},843.32519999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":8.0591999999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},8.0591999999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},null,596.55599999999993,224.86920000000001,21.9,0,0,0,0,843.32519999999988,851.38439999999991,0.99053400555612714]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":18.220800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":633.96120000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":370.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":214.79519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},1237.0872000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":17.8704},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":35.653199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":7.0956000000000001},60.619199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},null,633.96120000000008,370.11,214.79519999999999,0,0,35.653199999999998,7.0956000000000001,1261.6152000000002,1297.7064000000003,0.97218847036587008]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":287.76600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},2627.2991999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":22.425599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":84.709199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":57.378},164.51279999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,287.76600000000002,0,0,84.709199999999996,57.378,2769.3863999999999,2791.8119999999999,0.9919673674301851]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":287.76600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},2627.2991999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":22.688399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":94.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":57.378},174.2364,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,287.76600000000002,0,0,94.17,57.378,2778.8472000000002,2801.5356000000002,0.99190144148087922]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":350.0496},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},2689.5827999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":22.6008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":146.11679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":57.378},226.09559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,350.0496,0,0,146.11679999999998,57.378,2893.0775999999996,2915.6783999999998,0.99224852782117523]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":364.67880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},2704.212,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":19.622400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":165.6516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":57.378},242.65199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,364.67880000000002,0,0,165.6516,57.378,2927.2416000000003,2946.864,0.99334126040428072]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":410.49359999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":315.71039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},3065.7371999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":5.9568000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":232.3152},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":57.378},295.64999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,410.49359999999996,315.71039999999999,0,232.3152,57.378,3355.4303999999997,3361.3871999999997,0.99822787449181694]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":425.47320000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":418.90319999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},3183.9096,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":6.4824000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":257.80680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":57.378},321.66719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,425.47320000000002,418.90319999999997,0,257.80680000000001,57.378,3499.0944,3505.5767999999998,0.99815083212554356]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":470.93759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":732.68639999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},3543.1572000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":295.47479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":57.378},361.34999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,470.93759999999997,732.68639999999994,0,295.47479999999996,57.378,3896.01,3904.5072,0.99782374584941225]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":1837.9356},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":501.59760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":473.74079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":905.43359999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},3718.7075999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":8.8475999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":300.64319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":24.703199999999999},334.19399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},null,1837.9356,501.59760000000006,473.74079999999998,905.43359999999996,0,300.64319999999998,24.703199999999999,4044.0539999999996,4052.9015999999997,0.99781697142610126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B242:$B265,$S267,T242:T265)","v":1837.9356},{"$f":"SUMIF($B242:$B265,$S267,U242:U265)","v":501.59760000000006},470.93759999999997,732.68639999999994,{"$f":"SUMIF($B242:$B265,$S267,X242:X265)","v":0},295.47479999999996,57.378,3896.01,3904.5072,0.99782374584941225,{"$f":"AB240&\" \"&S267&\": \"&TEXT(AA267,\"0,000\")&\" GWh (\"&TEXT(AC267,\"0%\")&\" of total dom.gen.)\"","v":"Mali 2030: 3,896 GWh (100% of total dom.gen.)"}]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A271,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUM(C271:K271)","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUM(M271:P271)","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T271:Z271)","v":0},{"$f":"Q271+L271","v":246.50639999999999},{"$f":"AA271/AB271","v":0}]
[{"$f":"A271+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},239.84879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":7.7963999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},7.7963999999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Q272+L272","v":247.64519999999999},{"$f":"AA272/AB272","v":0}]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":93.731999999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":266.30399999999997},696.15719999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":27.243600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":19.3596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},46.603200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},null,0,92.067599999999999,93.731999999999985,0,266.30399999999997,19.3596,0,471.46319999999997,742.76039999999989,0.63474466328576484]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":250.97399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":112.3032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":303.53399999999999},886.24919999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":18.396000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":23.1264},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},41.522400000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},null,0,190.61760000000001,112.3032,28.820399999999999,303.53399999999999,23.1264,0,658.40160000000003,927.77160000000003,0.7096591445566991]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":124.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":328.5},1426.2156,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":16.293599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":38.719200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},55.012799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,124.83,28.820399999999999,328.5,38.719200000000001,0,796.72199999999998,1481.2284,0.53787923590987052]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":124.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":328.5},1426.2156,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":16.3812},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":44.500799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},60.881999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,124.83,28.820399999999999,328.5,44.500799999999998,0,802.50360000000001,1487.0976000000001,0.53964420358152687]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":124.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":410.75639999999999},1508.472,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":78.6648},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},87.162000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,124.83,28.820399999999999,410.75639999999999,78.6648,0,918.92399999999998,1595.634,0.57589898435355469]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":124.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":425.47320000000002},1523.1887999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":5.2559999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":88.475999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},93.731999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,124.83,28.820399999999999,425.47320000000002,88.475999999999999,0,943.452,1616.9207999999999,0.58348683497670395]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":124.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":470.49959999999999},1568.2152000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":6.4824000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":119.7492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},126.2316,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,124.83,28.820399999999999,470.49959999999999,119.7492,0,1019.7515999999999,1694.4468000000002,0.60181977976528966]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":203.05679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":28.820399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":485.04119999999995},1660.9836,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":9.4608000000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":132.1884},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},141.64920000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,203.05679999999998,28.820399999999999,485.04119999999995,132.1884,0,1124.9591999999998,1802.6328000000001,0.62406453494022729]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":664.00799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":3.7667999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":190.61760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":223.55519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":70.868399999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":526.03800000000001},1764.0888,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":20.498399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":169.41839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":0},189.91679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},null,85.234800000000007,190.61760000000001,223.55519999999999,70.868399999999994,526.03800000000001,169.41839999999999,0,1265.7323999999999,1954.0056,0.64776293373980087]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":531.20640000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":86.110799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":313.69560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":1138.6248000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":679.95119999999997},2834.8236000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":29.258399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":208.57559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":115.7196},353.55359999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},null,85.234800000000007,86.110799999999998,313.69560000000001,1138.6248000000001,679.95119999999997,208.57559999999998,115.7196,2627.9124000000002,3188.3771999999999,0.82421628156166726]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B271:$B294,$S296,T271:T294)","v":85.234800000000007},{"$f":"SUMIF($B271:$B294,$S296,U271:U294)","v":190.61760000000001},215.05799999999999,28.820399999999999,{"$f":"SUMIF($B271:$B294,$S296,X271:X294)","v":509.04359999999997},163.98719999999997,0,1192.7615999999998,1875.1656,0.6360833411193122,{"$f":"AB269&\" \"&S296&\": \"&TEXT(AA296,\"0,000\")&\" GWh (\"&TEXT(AC296,\"0%\")&\" of total dom.gen.)\"","v":"Niger 2030: 1,193 GWh (64% of total dom.gen.)"}]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A300,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":21069.464400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUM(C300:K300)","v":25704.906000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUM(M300:P300)","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,0,0,{"$f":"SUM(T300:Z300)","v":4635.441600000001},{"$f":"Q300+L300","v":25769.730000000003},{"$f":"AA300/AB300","v":0.1798793235319113}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":62436.9876},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},67072.429199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":751.60799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},751.60799999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,0,0,4635.441600000001,67824.037199999992,6.8345114672707832E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":58227.895199999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":953.17560000000003},63816.512399999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":700.44960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":1052.6892},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},1753.1388000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,953.17560000000003,1052.6892,0,6641.3064000000004,65569.651199999993,0.10128628532341501]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":58835.488799999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":953.17560000000003},64424.105999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":716.65560000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":1420.9596000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},2137.6152000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,953.17560000000003,1420.9596000000001,0,7009.5768000000007,66561.7212,0.10530942820631269]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":67259.455199999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":15455.706},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":953.17560000000003},83668.336800000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":792.34199999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":2495.8116},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},3288.1535999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},null,15455.706,0,0,0,953.17560000000003,2495.8116,0,18904.693200000002,86956.49040000001,0.21740405015241968]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":70820.482799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":19833.078000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":953.17560000000003},91606.736400000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":818.35919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":2909.8092000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},3728.1684,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},null,19833.078000000001,0,0,0,953.17560000000003,2909.8092000000001,0,23696.0628,95334.904800000004,0.24855600212441811]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":71582.602799999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":32965.194000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":953.17560000000003},105500.9724,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":923.12879999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":4678.2779999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},5601.4067999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},null,32965.194000000003,0,0,0,953.17560000000003,4678.2779999999993,0,38596.647600000004,111102.3792,0.34739712936768508]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":71582.602799999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":37342.565999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":953.17560000000003},109878.34439999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":922.07760000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":5344.9139999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},6266.9915999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},null,37342.565999999999,0,0,0,953.17560000000003,5344.9139999999998,0,43640.655599999998,116145.33599999998,0.37574178269198866]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":71582.602799999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":953.17560000000003},117940.1724,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":916.03320000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":7410.7848000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},8326.8180000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},null,45404.394,0,0,0,953.17560000000003,7410.7848000000004,0,53768.354400000004,126266.9904,0.42583064845109359]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":71582.602799999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":953.17560000000003},117940.1724,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":914.19359999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":9643.7088000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},10557.902400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},null,45404.394,0,0,0,953.17560000000003,9643.7088000000003,0,56001.278400000003,128498.0748,0.43581414341936897]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":76997.246399999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":30254.061599999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":10395.579600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":953.17560000000003},164004.45719999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":1902.5844},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":13695.5592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":1863.1643999999999},17461.308000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},null,45404.394,30254.061599999997,10395.579600000001,0,953.17560000000003,13695.5592,1863.1643999999999,102565.9344,181465.76519999997,0.56520817734936601]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":46778.137200000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":30254.061599999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":20406.069599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":39107.355600000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":953.17560000000003},182903.1936,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":875.56200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":14824.0224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":92200.401599999997},107899.986,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},null,45404.394,30254.061599999997,20406.069599999999,39107.355600000003,953.17560000000003,14824.0224,92200.401599999997,243149.4804,290803.17960000003,0.83613074910134155]
[]
[null,{"$f":"B298+1","v":11},{"$f":"VLOOKUP(B327,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},{"$f":"VLOOKUP(C327,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C327","v":"SEw"},{"$f":"VLOOKUP(AA327,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"}]
[{"$f":"A329+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":2077.6091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":164.95079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},2609.7791999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":14.629199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},14.629199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},null,164.95079999999999,0,0,0,0,0,0,164.95079999999999,{"$f":"Q330+L330","v":2624.4083999999998},{"$f":"AA330/AB330","v":6.2852565172402286E-2}]
[{"$f":"A330+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":2293.5432000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":164.95079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},2825.7132000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},32.061599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},null,164.95079999999999,0,0,0,0,0,0,164.95079999999999,2857.7748000000006,5.7720013487416837E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":672.59280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":244.92959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":784.10760000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":686.25840000000005},2755.1075999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":38.719200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":61.670400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},100.3896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},null,244.92959999999999,784.10760000000005,0,0,686.25840000000005,61.670400000000001,0,1776.9659999999999,2855.4971999999998,0.62229653035555421]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":945.64200000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":863.56079999999997},4067.7060000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":47.128799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":128.94720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},176.07600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},null,384.73919999999998,945.64200000000005,0,0,863.56079999999997,128.94720000000001,0,2322.8892000000001,4243.7820000000002,0.54736298895654867]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":945.64200000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":953.61360000000002},4157.7587999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":50.895599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":172.39679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},223.29239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},null,384.73919999999998,945.64200000000005,0,0,953.61360000000002,172.39679999999998,0,2456.3915999999999,4381.0511999999999,0.56068543549548111]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":974.98799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":504.05039999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":1008.1007999999999},4745.6423999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":53.260799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":194.1216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},247.38239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},null,384.73919999999998,974.98799999999994,504.05039999999997,0,1008.1007999999999,194.1216,0,3065.9999999999995,4993.0248000000001,0.61405663356608997]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":384.82680000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":974.98799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":587.97120000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":1175.8547999999998},4997.4047999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":60.531599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":266.82960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},327.36120000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},null,384.82680000000005,974.98799999999994,587.97120000000007,0,1175.8547999999998,266.82960000000003,0,3390.4704000000002,5324.7659999999996,0.63673603685119695]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":974.98799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":619.41959999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":1238.8391999999999},5091.75,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":63.071999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":295.2996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},358.3716,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},null,384.73919999999998,974.98799999999994,619.41959999999995,0,1238.8391999999999,295.2996,0,3513.2855999999997,5450.1216000000004,0.64462517680339448]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":426.43680000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":720.42239999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1440.8447999999999},5782.1256000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":71.131200000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":386.0532},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},457.18439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},null,426.43680000000006,1320.6575999999998,720.42239999999993,0,1440.8447999999999,386.0532,0,4294.4147999999996,6239.31,0.68828360828360813]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":475.58040000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":758.87879999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":89.965199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1517.67},6036.5159999999987,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":73.934399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":403.31039999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},477.24479999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},null,475.58040000000005,1320.6575999999998,758.87879999999996,89.965199999999996,1517.67,403.31039999999996,0,4566.0624000000007,6513.7607999999982,0.70098711638290467]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1.0511999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":475.58040000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1185.7536},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1329.9431999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":5216.8428000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":2659.8863999999999},12742.821599999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":125.79360000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":453.76799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":149.44559999999998},729.00720000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},null,475.58040000000005,1185.7536,1329.9431999999999,5216.8428000000004,2659.8863999999999,453.76799999999997,149.44559999999998,11471.22,13471.828799999999,0.85149686581527817]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":100.74},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":3439.0007999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":589.9860000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":1632.9515999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":6841.9979999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":3265.8155999999999},16966.2804,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":83.9208},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":438.35039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":5979.7511999999997},6502.0223999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},null,589.9860000000001,1095.7883999999999,1632.9515999999999,6841.9979999999996,3265.8155999999999,438.35039999999998,5979.7511999999997,19844.641199999998,23468.302799999998,0.8455933677487748]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B329:$B352,$S354,T329:T352)","v":475.58040000000005},{"$f":"SUMIF($B329:$B352,$S354,U329:U352)","v":1320.6575999999998},794.00639999999999,212.51760000000002,{"$f":"SUMIF($B329:$B352,$S354,X329:X352)","v":1588.0128},418.55279999999999,0,4809.3275999999996,6759.6540000000005,0.7114754098360655,{"$f":"AB327&\" \"&S354&\": \"&TEXT(AA354,\"0,000\")&\" GWh (\"&TEXT(AC354,\"0%\")&\" of total dom.gen.)\"","v":"Senegal 2030: 4,809 GWh (71% of total dom.gen.)"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G357","v":"Hydro"},{"$f":"H357","v":"Biomass"},{"$f":"I357","v":"Solar PV"},{"$f":"J357","v":"Solar Thermal"},"Wind",{"$f":"O357","v":"Mini Hydro"},{"$f":"P357","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A359+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":147.43079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":158.29319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},305.72399999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":287.06519999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},287.06519999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},null,158.29319999999998,0,0,0,0,0,0,158.29319999999998,592.78919999999994,0.26703118073001331]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":147.43079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":158.29319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},337.78559999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":587.35799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":9.1104000000000003},596.46839999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},null,158.29319999999998,0,32.061599999999999,0,0,0,9.1104000000000003,199.46519999999998,934.25399999999991,0.21350210970464134]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":1070.9975999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":395.33879999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":78.927599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":122.81519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},1668.0791999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":30.3096},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":31.010400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":18.921600000000002},80.241600000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":0},null,395.33879999999994,78.927599999999998,122.81519999999999,0,0,31.010400000000001,18.921600000000002,647.01359999999988,1748.3208,0.37007716204028451]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":1070.9975999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":1175.5044},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":108.7116},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":122.81519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},2478.0288,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":29.696399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":47.566799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":18.921600000000002},96.184799999999981,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":0},null,1175.5044,108.7116,122.81519999999999,0,0,47.566799999999994,18.921600000000002,1473.5196000000001,2574.2136,0.57241543592186761]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":112.3032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1231.8312000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1375.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1070.5596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":550.04039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},4340.0544,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":104.76960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":148.482},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":53.523600000000002},306.77519999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":0},null,1375.32,1070.5596,550.04039999999998,0,0,148.482,53.523600000000002,3197.9256,4646.8296,0.68819515137804921]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":112.3032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1214.6615999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1375.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":553.19399999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},4364.5823999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":93.731999999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":171.08279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":53.523600000000002},318.33839999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":0},null,1375.32,1109.1035999999999,553.19399999999996,0,0,171.08279999999999,53.523600000000002,3262.2240000000002,4682.920799999999,0.69662164690037054]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1086.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1713.5436},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":553.19399999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},4462.0811999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":27.6816},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":202.88159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":53.523600000000002},284.08679999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":0},null,1713.5436,1109.1035999999999,553.19399999999996,0,0,202.88159999999999,53.523600000000002,3632.2464,4746.1679999999997,0.76530084902177931]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":323.5068},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":567.47280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},5625.9347999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":30.3096},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":254.82839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":53.523600000000002},338.66159999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":0},null,3625.8516,1109.1035999999999,567.47280000000001,0,0,254.82839999999999,53.523600000000002,5610.7800000000007,5964.5963999999994,0.94068057982934117]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":323.5068},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":579.73680000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},5638.1987999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":31.798800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":308.87759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":53.523600000000002},394.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":0},null,3625.8516,1109.1035999999999,579.73680000000002,0,0,308.87759999999997,53.523600000000002,5677.0932000000003,6032.398799999999,0.9411004458127008]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":323.5068},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":1109.1035999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":579.73680000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},5638.1987999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":32.1492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":318.33840000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":53.523600000000002},404.01120000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":0},null,3625.8516,1109.1035999999999,579.73680000000002,0,0,318.33840000000004,53.523600000000002,5686.5540000000001,6042.2099999999991,0.94113809351214228]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":775.87319999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":591.65039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":1379.9628},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},6373.3380000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":15.2424},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":372.56279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":978.40440000000001},1366.2095999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},null,3625.8516,775.87319999999988,591.65039999999999,1379.9628,0,372.56279999999998,978.40440000000001,7724.3052000000007,7739.5476000000008,0.99803058256273269]
[]
[null,{"$f":"B356+1","v":13},{"$f":"VLOOKUP(B385,OtherParams!$B$29:$E$41,3,FALSE)","v":"TBw"},{"$f":"VLOOKUP(C385,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C385","v":"TBw"},{"$f":"VLOOKUP(AA385,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G386","v":"Hydro"},{"$f":"H386","v":"Biomass"},{"$f":"I386","v":"Solar PV"},{"$f":"J386","v":"Solar Thermal"},"Wind",{"$f":"O386","v":"Mini Hydro"},{"$f":"P386","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A387+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":342.42840000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},433.26959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":63.685200000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},63.685200000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},null,90.841199999999986,0,0,0,0,0,0,90.841199999999986,{"$f":"Q388+L388","v":496.95479999999998},{"$f":"AA388/AB388","v":0.18279569892473116}]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":1453.7219999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":52.56},1843.4543999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":135.60480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":58.604400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},194.20920000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,52.56,58.604400000000005,0,448.33679999999998,2037.6635999999999,0.22002493443961998]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":3372.8627999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":419.42880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":52.56},3979.4928,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":86.636400000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":66.137999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},152.77440000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},null,90.841199999999986,419.42880000000002,43.8,0,52.56,66.137999999999991,0,672.76799999999992,4132.2672000000002,0.16280844568812003]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":3372.8627999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":650.86799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":52.56},4210.9320000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":80.942400000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":71.394000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},152.33640000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},null,90.841199999999986,650.86799999999994,43.8,0,52.56,71.394000000000005,0,909.46319999999992,4363.2684000000008,0.20843622638478984]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":3372.8627999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":896.76120000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":52.56},4694.133600000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":75.248400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":79.453199999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},154.70159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},null,328.14960000000002,896.76120000000003,43.8,0,52.56,79.453199999999995,0,1400.7239999999999,4848.8352000000014,0.28887845064315643]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":2792.6880000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":1157.1084000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":52.56},4374.3060000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":69.729600000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":84.008399999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},153.738,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},null,328.14960000000002,1157.1084000000001,43.8,0,52.56,84.008399999999995,0,1665.6263999999999,4528.0440000000008,0.36784677887405681]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":1610.5259999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":1431.9096},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":52.56},3466.9451999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":64.38600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":91.717200000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},156.10320000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},null,328.14960000000002,1431.9096,43.8,0,52.56,91.717200000000005,0,1948.1363999999999,3623.0483999999997,0.53770642423656279]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":1117.338},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":1721.1647999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":517.36559999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":52.56},3736.578,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":57.640799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":101.178},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},158.81880000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},null,328.14960000000002,1721.1647999999998,517.36559999999997,0,52.56,101.178,0,2720.4179999999997,3895.3968,0.69836736529639287]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":1033.8552},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":2039.4156},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":551.44200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":52.56},4005.4223999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":60.356400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":116.1576},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},176.51400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},null,328.14960000000002,2039.4156,551.44200000000001,0,52.56,116.1576,0,3087.7248,4181.9363999999996,0.73834810113324545]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":935.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":2386.5744},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":587.53319999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":52.56},4289.9472000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":63.422400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":131.9256},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},195.34800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},null,328.14960000000002,2386.5744,587.53319999999997,0,52.56,131.9256,0,3486.7428,4485.2952000000005,0.77737197765712274]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":819.23520000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":2762.5536000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":625.28879999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":52.56},4587.7872000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":66.575999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":149.8836},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},216.45959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},null,328.14960000000002,2762.5536000000002,625.28879999999992,0,52.56,149.8836,0,3918.4356000000002,4804.2468000000008,0.81561913097387073]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":354.60479999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":663.83280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":3167.616},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":665.322},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":52.56},4903.9356000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":66.400800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":169.41839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},235.8192,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},null,663.83280000000002,3167.616,665.322,0,52.56,169.41839999999999,0,4718.7492000000002,5139.7548000000006,0.91808838818536631]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":211.46639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":663.83280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":3601.4987999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":707.54519999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":52.56},5236.9031999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":66.050399999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":190.35480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},256.40520000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},null,663.83280000000002,3601.4987999999998,707.54519999999991,0,52.56,190.35480000000001,0,5215.7915999999996,5493.3083999999999,0.94948093575084913]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":8.7599999999999997E-2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":663.83280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":4064.3772000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":744.07439999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":52.56},5524.9319999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":65.787599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":213.65639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":69.992400000000004},349.43639999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},null,663.83280000000002,4064.3772000000004,744.07439999999997,0,52.56,213.65639999999999,69.992400000000004,5808.4932000000008,5874.3683999999994,0.98878599442282189]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":7.4459999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":764.13480000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":52.56},5719.6668,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":65.524799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":238.3596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":266.74199999999996},570.62639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,764.13480000000004,0,52.56,238.3596,266.74199999999996,6217.3224,6290.2932000000001,0.98839945966270693]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":208.31280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":764.13480000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":52.56},5920.5336000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":65.261999999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":265.34039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":474.96719999999999},805.56960000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,764.13480000000004,0,52.56,265.34039999999999,474.96719999999999,6452.5284000000001,6726.1032000000005,0.95932640462608421]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":417.23879999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":764.13480000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":52.56},6129.4596000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":65.174399999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":294.59880000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":694.84319999999991},1054.6163999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,764.13480000000004,0,52.56,294.59880000000004,694.84319999999991,6701.6628000000001,7184.076,0.93284965248140472]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":323.76960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":764.13480000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":52.56},6035.9904000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":69.904799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":322.28039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":1187.856},1580.0412000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,764.13480000000004,0,52.56,322.28039999999999,1187.856,7222.3571999999995,7616.0316000000003,0.94830977329453292]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":10.249199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":725.24040000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":52.56},5683.5756000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":18.0456},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":342.51600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":2170.9907999999996},2531.5523999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,725.24040000000002,0,52.56,342.51600000000002,2170.9907999999996,8186.8331999999991,8215.1280000000006,0.99655576882064389]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":1480.0896},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":1073.2752},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":1019.4012},8468.2919999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":57.202800000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":632.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":5274.8339999999998},5964.9467999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,1073.2752,0,1019.4012,632.91,5274.8339999999998,12895.946400000001,14433.238799999999,0.89348943634189726]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":7828.7243999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":1994.7396000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":1019.4012},15738.391200000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":63.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":1119.0023999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":9595.0031999999992},10777.515599999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,1994.7396000000001,0,1019.4012,1119.0023999999999,9595.0031999999992,18623.672399999999,26515.906800000001,0.70235849524105276]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B387:$B410,$S412,T387:T410)","v":700.97520000000009},{"$f":"SUMIF($B387:$B410,$S412,U387:U410)","v":4194.5508},764.13480000000004,0,{"$f":"SUMIF($B387:$B410,$S412,X387:X410)","v":52.56},322.28039999999999,1187.856,7222.3571999999995,7616.0316000000003,0.94830977329453292,{"$f":"AB385&\" \"&S412&\": \"&TEXT(AA412,\"0,000\")&\" GWh (\"&TEXT(AC412,\"0%\")&\" of total dom.gen.)\"","v":"Togo/Benin 2030: 7,222 GWh (95% of total dom.gen.)"}]
[]
[]
[]
[]
[]
[null,null,"New Capacity Additions"]
[]
[null,null,null,"BUw"]
[null,null,"Cent.",{"$f":"$D$420&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D421,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":0},1]

{"sheet":"Sum","index":6,"n_rows":153,"n_cols":55,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,0,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Burkina"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,1,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Electricity Energy Balance",null,null,null,null,null,"BUR","CIV","GAM","GHA","GUI","GBI","LIB","MAL","NIG","NGA","SEN","SIE","TBN"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share"]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,{"$f":"C4&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),M8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":478},3,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C9","v":"Coal"},{"$f":"D9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind",{"$f":"O9","v":"Net Imports"},{"$f":"Q9","v":"Dist. Oil"},"Dist. Biomass","Mini Hydro","Dist.Solar PV","Final Demand","Total"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":7667.9784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":28499.784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"SUM(C10:K10)","v":46814.140799999994},{"$f":"TransRaw!DQ9*8.76","v":3499.4448000000002},{"$f":"TransRaw!DQ36*8.76","v":3604.1268},{"$f":"MAX(0,M10-N10)","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A10,1,1,50)))*8.76","v":39195.744000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":1441.4580000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"SUM(Q10:T10)","v":1441.4580000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":9059.8547999999864},{"$f":"W10/(L10+O10)","v":0.1935281657460215},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0},{"$f":"(L10*(1-X10)+U10)/P10","v":1},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0},null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM10,C$10:C$33)","v":239.84879999999998},{"$f":"SUMIF($B$10:$B$33,$AM10,D$10:D$33)","v":7667.9784},28499.784,0,10406.529599999998,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,O$10:O$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM10,Q$10:Q$33)","v":1441.4580000000001},0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,P$10:P$33)","v":39195.744000000006},{"$f":"SUM(AN10:BA10)","v":48255.598799999992}]
[{"$f":"A10+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":6379.2948000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":47261.776799999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"SUM(C11:K11)","v":64287.45},{"$f":"TransRaw!DQ10*8.76","v":9375.8279999999995},{"$f":"TransRaw!DQ37*8.76","v":9626.9771999999994},{"$f":"MAX(0,M11-N11)","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A11,1,1,50)))*8.76","v":54206.004000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":1376.9844000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"SUM(Q11:T11)","v":1376.9844000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"U11+L11+O11-P11","v":11458.430399999997},{"$f":"W11/(L11+O11)","v":0.17823743825583374},0,0,{"$f":"(L11*(1-X11)+U11)/P11","v":1},null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF($B$10:$B$33,$AM11,C$10:C$33)","v":2747.2236000000003},116.50800000000001,99859.181999999986,0,34492.587599999999,5771.0003999999999,2623.62,391.57199999999995,2707.8036000000002,{"$f":"SUMIF($B$10:$B$33,$AM11,O$10:O$33)","v":0},1455.0360000000001,0,4020.6648,127.28280000000001,{"$f":"SUMIF($B$10:$B$33,$AM11,P$10:P$33)","v":136658.628},{"$f":"SUM(AN11:BA11)","v":154312.48079999996}]
[{"$f":"A11+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":6545.8224000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":67928.544000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":224.86920000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":87.6},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":2.6279999999999997},85435.842000000004,{"$f":"TransRaw!DQ11*8.76","v":8423.5283999999992},{"$f":"TransRaw!DQ38*8.76","v":8648.6603999999988},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A12,1,1,50)))*8.76","v":72672.959999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":1518.1956},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},1518.1956,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},14281.077600000019,0.16715557856853588,3.6237213210212099E-3,3.6110672419105306E-3,1,null,null,null,null,null,null,null,null,null,null,null,2030,2747.2236000000003,4.2047999999999996,94968.911999999982,0,70781.41320000001,13644.488399999998,8618.000399999999,4934.8583999999992,3546.5736000000002,{"$f":"SUMIF($B$10:$B$33,$AM12,O$10:O$33)","v":30627.850800000004},1599.9263999999998,0,12566.657999999999,3165.3383999999996,225716.29199999996,{"$f":"SUM(AN12:BA12)","v":247205.448}]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":3889.1771999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":76071.664799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":10588.4748},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":487.2312},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":316.93680000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":55.187999999999995},91648.521599999978,{"$f":"TransRaw!DQ12*8.76","v":12869.754000000001},{"$f":"TransRaw!DQ39*8.76","v":13229.8776},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A13,1,1,50)))*8.76","v":78638.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":1838.6364000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":13.6656},1852.3020000000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},14862.30359999997,0.16216632129502864,9.3370471658604775E-3,9.3295626468706365E-3,1,null,null,null,null,null,null,null,null,null,null,null,2040,2580.4331999999999,0,97886.342399999994,0,71368.333200000008,49070.191200000001,21044.761199999997,17540.323200000003,6636.4884000000002,{"$f":"SUMIF($B$10:$B$33,$AM13,O$10:O$33)","v":51574.937999999995},2406.3719999999994,0,17852.266800000001,38825.721599999997,348030.42,{"$f":"SUM(AN13:BA13)","v":376786.17119999992}]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":2576.4035999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":80792.253599999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":10625.88},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":1673.5104000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":691.33920000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":1129.4268},97728.662400000001,{"$f":"TransRaw!DQ13*8.76","v":7762.5864000000001},{"$f":"TransRaw!DQ40*8.76","v":8026.7879999999996},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A14,1,1,50)))*8.76","v":85446.791999999987},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":1281.7631999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":1253.4684000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":33.025200000000005},2568.2568000000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":0},14850.127200000017,0.15195262920123642,4.7666169989396844E-2,4.9736279319464317E-2,1,null,null,null,null,null,null,null,null,null,null,null,2050,100.74,0,103855.49400000001,0,71487.469200000021,49402.370399999993,36603.309600000001,65760.268800000005,7748.1323999999995,{"$f":"SUMIF($B$10:$B$33,$AM14,O$10:O$33)","v":50339.602799999993},1531.6860000000001,0,20160.964799999998,169037.33999999997,544627.59600000002,{"$f":"SUM(AN14:BA14)","v":576027.37800000003}]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":1029.7380000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":85901.348400000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":11672.524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":2670.3983999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":775.08479999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":2415.4823999999999},104856.1488,{"$f":"TransRaw!DQ14*8.76","v":8892.8016000000007},{"$f":"TransRaw!DQ41*8.76","v":9178.728000000001},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A15,1,1,50)))*8.76","v":92342.66399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":1228.7651999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":1474.0452},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":85.935600000000008},2788.7459999999996,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":0},15302.230800000005,0.1459354646830211,7.2576766548152177E-2,7.4722247778079467E-2,1]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1873.7639999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":2427.3084000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":92920.035600000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":11757.759599999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":3154.3008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1419.2952},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":2442.9888000000001},116387.02440000001,{"$f":"TransRaw!DQ15*8.76","v":23392.353599999995},{"$f":"TransRaw!DQ42*8.76","v":24063.895199999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A16,1,1,50)))*8.76","v":103333.83599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":1268.9736000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":1970.9123999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":88.738799999999983},3328.6248000000005,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":0},16381.813200000033,0.1407529171267311,7.9085800923009139E-2,8.1532716155701124E-2,1,null,null,null,null,null,null,null,null,null,null,null,"Shares"]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1873.7639999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1973.1024},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":88417.132800000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":22530.282000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":3760.3176000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1447.7652},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":2577.5423999999998},122971.47840000001,{"$f":"TransRaw!DQ16*8.76","v":21396.037200000002},{"$f":"TransRaw!DQ43*8.76","v":21942.485999999997},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A17,1,1,50)))*8.76","v":110308.548},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":1285.9679999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":2485.0367999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":88.738799999999983},3859.7435999999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":0},16522.674000000014,0.1343618391433441,8.4765979783747558E-2,8.7502462140741782E-2,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM10","v":2010},{"$f":"AN10/$BC10","v":4.9703828356596836E-3},0.15890339340271539,0.59060056674708605,0,0.21565434599891442,0,0,0,0,0,2.9871311015624583E-2,0,0,0]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":2707.6284000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":1379.8751999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":90747.643199999977},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":25764.824400000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":4984.4399999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":1462.5696},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":2617.7507999999998},130056.30359999997,{"$f":"TransRaw!DQ17*8.76","v":17647.545599999998},{"$f":"TransRaw!DQ44*8.76","v":18116.205600000005},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A18,1,1,50)))*8.76","v":117682.71600000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":1316.9784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":2954.3099999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":96.009600000000006},4367.2979999999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":0},16740.885599999951,0.12872029372361737,9.303910809662462E-2,9.5931080617852466E-2,1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM11","v":2020},{"$f":"AN11/$BC11","v":1.7802990307443759E-2},7.5501345967603705E-4,0.64712317164691713,0,0.22352428929390919,3.7398144142855368E-2,1.7001994825035567E-2,2.5375264396630712E-3,1.7547534625598483E-2,0,9.4291530565556204E-3,0,2.6055344189632137E-2,8.2483801271374568E-4]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":2707.6284000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":714.20280000000014},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":98460.998399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":27837.440400000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":5367.4272000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":1845.9071999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":2661.5508},139986.72719999996,{"$f":"TransRaw!DQ18*8.76","v":12526.537200000001},{"$f":"TransRaw!DQ45*8.76","v":12891.040799999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A19,1,1,50)))*8.76","v":127734.81599999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":1348.7771999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":3411.2316000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":109.3248},4869.3335999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":0},17121.244800000015,0.12230620104103712,9.5177333442992548E-2,9.8104515386921609E-2,0.99999999999999978,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"AN12/$BC12","v":1.1113119157470996E-2},1.7009333871962238E-5,0.38416997994316038,0,0.28632626737255407,5.519493405339513E-2,3.4861692853953602E-2,1.9962579465481679E-2,1.4346664398755484E-2,0.12389634228449529,6.4720515382816314E-3,0,5.0834874804215474E-2,1.2804484794364239E-2]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":116.50800000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":99859.181999999986},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":34492.587599999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":5771.0003999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2623.62},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2707.8036000000002},148709.49719999998,{"$f":"TransRaw!DQ19*8.76","v":18804.040799999999},{"$f":"TransRaw!DQ46*8.76","v":19358.0232},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A20,1,1,50)))*8.76","v":136658.628},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":1455.0360000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":4020.6648},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":127.28280000000001},5602.9836000000005,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":0},17653.852799999993,0.11871368764200216,0.10136538223549836,0.10447528383716523,1,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"AN13/$BC13","v":6.8485347850791838E-3},0,0.25979282118621455,0,0.18941335604941126,0.13023352487624421,5.5853326922737132E-2,4.6552460097293524E-2,1.7613407569773361E-2,0.13688118604709557,6.3865719708770452E-3,0,4.7380366278156033E-2,0.10304444421711835]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":116.50800000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":101003.76360000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":40949.4084},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":6240.7992000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":3206.5979999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":391.57199999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":2786.1179999999999},157441.9908,{"$f":"TransRaw!DQ20*8.76","v":13656.139199999998},{"$f":"TransRaw!DQ47*8.76","v":14058.748799999999},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A21,1,1,50)))*8.76","v":145608.72},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":1519.5972000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":4717.7856000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":131.6628},6369.0456000000004,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":0},18202.316400000011,0.11561284449916909,0.10667495905056125,0.10998594972030486,1,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"AN14/$BC14","v":1.7488752071086452E-4},0,0.18029610738397925,0,0.1241042907512636,8.5763927699978162E-2,6.3544392155610349E-2,0.11416170708469346,1.3450979408135005E-2,8.7390989947009071E-2,2.6590506953299712E-3,0,3.5000011405707868E-2,0.29345365594758233]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":101502.38279999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":47738.846399999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":6678.0983999999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":3347.0207999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":392.0976},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":2906.3051999999998},165316.17959999997,{"$f":"TransRaw!DQ21*8.76","v":12387.954},{"$f":"TransRaw!DQ48*8.76","v":12785.1324},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A22,1,1,50)))*8.76","v":153773.03999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":1515.2172000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":5510.0399999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":153.4752},7178.732399999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":0},18721.872000000032,0.11324887887743103,0.11007302754529943,0.11366207802616904,1]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":100177.69559999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":54206.704799999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":8815.1003999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":4510.6991999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":394.46279999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":2976.8231999999998},173832.91440000001,{"$f":"TransRaw!DQ22*8.76","v":14647.946400000001},{"$f":"TransRaw!DQ49*8.76","v":15120.898799999997},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A23,1,1,50)))*8.76","v":162407.772},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":1518.5459999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":6270.7583999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":158.4684},7947.7727999999988,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":0},19372.915200000018,0.11144561009557587,0.12722095375597192,0.13093890302546568,1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN9","v":"Coal"},{"$f":"AO9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Net Imports","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV"]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":100558.23},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":58931.586000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":11049.2508},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":5750.8523999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":604.96560000000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":3050.8451999999997},182697.15840000001,{"$f":"TransRaw!DQ23*8.76","v":13241.090399999997},{"$f":"TransRaw!DQ50*8.76","v":13700.0268},0,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A24,1,1,50)))*8.76","v":171546.20399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":1497.3468},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":7125.2963999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":167.0532},8789.6963999999989,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":0},19940.650800000032,0.10914592747163401,0.14490949589715646,0.14873884294280285,1,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM24,C$10:C$33)","v":239.84879999999998},{"$f":"SUMIF($B$10:$B$33,$AM24,D$10:D$33)","v":7667.9784},28499.784,0,10406.529599999998,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM24,O$10:O$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM24,Q$10:Q$33)","v":1441.4580000000001},0,0,0]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":99146.906399999978},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":63734.256000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":11496.2736},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":5996.3076000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":849.54480000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":3113.8295999999996},187088.54639999996,{"$f":"TransRaw!DQ24*8.76","v":20604.7464},{"$f":"TransRaw!DQ51*8.76","v":15887.836799999997},4716.9096000000027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A25,1,1,50)))*8.76","v":181222.50000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":1513.0271999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":7863.8519999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":168.1044},9544.9835999999996,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":0},20127.939599999954,0.10493934854491291,0.14996380322318378,0.15029225398020346,0.97670311258573983,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"SUMIF($B$10:$B$33,$AM25,C$10:C$33)","v":0},1029.7380000000001,85901.348400000003,0,11672.524799999999,2670.3983999999996,775.08479999999997,391.57199999999995,2415.4823999999999,{"$f":"SUMIF($B$10:$B$33,$AM25,O$10:O$33)","v":0},1228.7651999999998,0,1474.0452,85.935600000000008]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":96145.117199999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":68914.044000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":12831.4728},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":6202.8683999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":1093.8612000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":3178.0403999999994},191116.83240000001,{"$f":"TransRaw!DQ25*8.76","v":31697.972400000002},{"$f":"TransRaw!DQ52*8.76","v":21901.664400000001},9796.3080000000009,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A26,1,1,50)))*8.76","v":190759.51199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":1513.3775999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":8756.0580000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":239.58600000000001},10509.0216,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":0},20662.650000000023,0.10284369632997893,0.16020706749244565,0.15676799719892365,0.9539272281484289,null,null,null,null,null,null,null,null,null,null,null,2030,2747.2236000000003,4.2047999999999996,94968.911999999982,0,70781.41320000001,13644.488399999998,8618.000399999999,4934.8583999999992,3546.5736000000002,30627.850800000004,1599.9263999999998,0,12566.657999999999,3165.3383999999996]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":97109.856},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":69349.94160000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":13314.674399999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":7384.7676000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":1335.6371999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":3289.6427999999996},194535.948,{"$f":"TransRaw!DQ26*8.76","v":37173.06},{"$f":"TransRaw!DQ53*8.76","v":22120.839599999999},15052.220399999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A27,1,1,50)))*8.76","v":200455.95599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":1544.0375999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":9762.8448000000026},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":623.53679999999997},11930.419200000002,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":0},21062.631600000022,0.10049532738795586,0.17296329704589292,0.16545323987081254,0.9324562719254581,null,null,null,null,null,null,null,null,null,null,null,2050,100.74,0,103855.49400000001,0,71487.469200000021,49402.370399999993,36603.309600000001,65760.268800000005,7748.1323999999995,50339.602799999993,1531.6860000000001,0,20160.964799999998,169037.33999999997]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":98674.304400000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":70153.759200000015},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":13466.222399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":8189.9867999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":1565.8499999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":3375.4031999999997},198176.95440000002,{"$f":"TransRaw!DQ27*8.76","v":41909.767200000002},{"$f":"TransRaw!DQ54*8.76","v":21599.707199999997},20310.060000000005,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A28,1,1,50)))*8.76","v":210263.652},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":1559.3676},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":10769.368799999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":919.8},13248.536399999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":0},21471.898800000024,9.8275400297657342E-2,0.18108805638870482,0.16965725933333503,0.91289944529532596]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":98833.210800000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":70325.455200000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":13644.488399999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":8488.8779999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":4204.3620000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":3466.0691999999999},201713.89199999999,{"$f":"TransRaw!DQ28*8.76","v":45820.494000000006},{"$f":"TransRaw!DQ55*8.76","v":20239.892399999997},25580.601600000009,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A29,1,1,50)))*8.76","v":220159.82399999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":1594.1447999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":11805.676800000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":1289.6471999999997},14689.468800000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":0},21824.138400000054,9.6017013233971521E-2,0.19823685473927261,0.18185629532215739,0.89496526560795286]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":4.2047999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":94968.911999999982},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":70781.41320000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":13644.488399999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":8618.000399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":4934.8583999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":3546.5736000000002},199245.67439999999,{"$f":"TransRaw!DQ29*8.76","v":57287.5092},{"$f":"TransRaw!DQ56*8.76","v":26659.658399999997},30627.850800000004,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A30,1,1,50)))*8.76","v":225716.29199999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":1599.9263999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":12566.657999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":3165.3383999999996},17331.9228,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":0},21489.156000000046,9.3482518186048358E-2,0.21459245000802879,0.19317124908601446,0.87699300775067912]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":2747.2236000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":10.774799999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":80498.968800000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":70791.574800000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":14694.286799999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":8665.4796000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":5529.7500000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":3451.9656},186390.024,{"$f":"TransRaw!DQ30*8.76","v":92788.1976},{"$f":"TransRaw!DQ57*8.76","v":41598.874799999998},51189.322800000002,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A31,1,1,50)))*8.76","v":235539.75600000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":952.21199999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":13077.453599999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":6071.0303999999996},20100.695999999996,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":0},22140.286799999943,9.3191125820537624E-2,0.24935728830816223,0.20580825804080111,0.80292527696141014]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":2580.4331999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":97886.342399999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":71368.333200000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":49070.191200000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":21044.761199999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":17540.323200000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":6636.4884000000002},266126.87280000001,{"$f":"TransRaw!DQ31*8.76","v":81316.189199999993},{"$f":"TransRaw!DQ58*8.76","v":29741.251200000002},51574.937999999995,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A32,1,1,50)))*8.76","v":348030.42},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":2406.3719999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":17852.266800000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":38825.721599999997},59084.360399999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},28755.751199999999,9.0511763617558832E-2,0.46422059568636076,0.40926088744124534,0.86522212798768072]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":100.74},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":103855.49400000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":71487.469200000021},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":49402.370399999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":36603.309600000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":65760.268800000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":7748.1323999999995},334957.78440000006,{"$f":"TransRaw!DQ32*8.76","v":116837.11319999999},{"$f":"TransRaw!DQ59*8.76","v":66497.510399999999},50339.602799999993,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A33,1,1,50)))*8.76","v":544627.59600000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":1531.6860000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":20160.964799999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":169037.33999999997},190729.99079999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},31399.782000000007,8.1494925849837169E-2,0.66334505470919669,0.61640798271375341,0.91510312561814489]
[]
[]
[null,null,"Capacity Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$C$4&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$C$4&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":379},2,"Decent.","SENTerTotCap",{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":0}]
["MW",null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN23","v":"Coal"},{"$f":"AO23","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Import/Export Cap","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Peak Cent. Sys."]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A41,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":1431.1299999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":4831.5299999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"SUM(C41:K41)","v":9371.2199999999993},{"$f":"TransRaw!DQ63","v":3838.4},{"$f":"M41","v":3838.4},{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A41,1)+OFFSET(RawCIw!$C$1,$O$39+$A41,1)+OFFSET(RawGAw!$C$1,$O$39+$A41,1)+OFFSET(RawGHw!$C$1,$O$39+$A41,1)+OFFSET(RawGUw!$C$1,$O$39+$A41,1)+OFFSET(RawGBw!$C$1,$O$39+$A41,1)+OFFSET(RawLIw!$C$1,$O$39+$A41,1)+OFFSET(RawMAw!$C$1,$O$39+$A41,1)+OFFSET(RawNIw!$C$1,$O$39+$A41,1)+OFFSET(RawNGw!$C$1,$O$39+$A41,1)+OFFSET(RawSEw!$C$1,$O$39+$A41,1)+OFFSET(RawSIw!$C$1,$O$39+$A41,1)+OFFSET(RawTBw!$C$1,$O$39+$A41,1))/(1-X10)","v":9753.2854414886788},{"$f":"L41/O41-1","v":-3.9172999065878233E-2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":1115.2700000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"SUM(Q41:T41)","v":1115.2700000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$41:$B$64,$AM41,C$41:C$64)","v":32},1431.1299999999999,4831.5299999999988,0,3076.56,0,0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM41,M$41:M$64)","v":3838.4},{"$f":"SUMIF($B$41:$B$64,$AM41,Q$41:Q$64)","v":1115.2700000000002},0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM41,O$41:O$64)","v":9753.2854414886788}]
[{"$f":"A41+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":1717.63},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":7864.5299999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"SUM(C42:K42)","v":12690.72},{"$f":"TransRaw!DQ64","v":3838.4},{"$f":"M42","v":3838.4},{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A42,1)+OFFSET(RawCIw!$C$1,$O$39+$A42,1)+OFFSET(RawGAw!$C$1,$O$39+$A42,1)+OFFSET(RawGHw!$C$1,$O$39+$A42,1)+OFFSET(RawGUw!$C$1,$O$39+$A42,1)+OFFSET(RawGBw!$C$1,$O$39+$A42,1)+OFFSET(RawLIw!$C$1,$O$39+$A42,1)+OFFSET(RawMAw!$C$1,$O$39+$A42,1)+OFFSET(RawNIw!$C$1,$O$39+$A42,1)+OFFSET(RawNGw!$C$1,$O$39+$A42,1)+OFFSET(RawSEw!$C$1,$O$39+$A42,1)+OFFSET(RawSIw!$C$1,$O$39+$A42,1)+OFFSET(RawTBw!$C$1,$O$39+$A42,1))/(1-X11)","v":11708.929620227138},{"$f":"L42/O42-1","v":8.3849712280857913E-2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":2331.2199999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"SUM(Q42:T42)","v":2331.2199999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,367.33,1809.5500000000002,26516.320000000003,0,10530.230000000001,1165.45,1198.8,124.63999999999999,1055.3499999999999,{"$f":"SUMIF($B$41:$B$64,$AM42,M$41:M$64)","v":14196.400000000001},2760.8999999999996,0,1075.2,72.349999999999994,{"$f":"SUMIF($B$41:$B$64,$AM42,O$41:O$64)","v":23548.465134415594}]
[{"$f":"A42+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":1947.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":12230.529999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":30},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":40},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":1},17358.059999999998,{"$f":"TransRaw!DQ65","v":4478.3999999999996},4478.3999999999996,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A43,1)+OFFSET(RawCIw!$C$1,$O$39+$A43,1)+OFFSET(RawGAw!$C$1,$O$39+$A43,1)+OFFSET(RawGHw!$C$1,$O$39+$A43,1)+OFFSET(RawGUw!$C$1,$O$39+$A43,1)+OFFSET(RawGBw!$C$1,$O$39+$A43,1)+OFFSET(RawLIw!$C$1,$O$39+$A43,1)+OFFSET(RawMAw!$C$1,$O$39+$A43,1)+OFFSET(RawNIw!$C$1,$O$39+$A43,1)+OFFSET(RawNGw!$C$1,$O$39+$A43,1)+OFFSET(RawSEw!$C$1,$O$39+$A43,1)+OFFSET(RawSIw!$C$1,$O$39+$A43,1)+OFFSET(RawTBw!$C$1,$O$39+$A43,1))/(1-X12)","v":15116.052501572756},0.14831964219454585,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":3129},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},3129,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,367.33,1402.52,25190.27,0,19389.48,2961.83,3937.7799999999997,1561.5600000000004,1374.51,21145.719999999998,3033.37,0,3345.36,1647.9,37265.028725538788]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":2036.5300000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":14011.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":3460.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":65},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":144.76},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":21},19771.14,{"$f":"TransRaw!DQ66","v":6452.4},6452.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A44,1)+OFFSET(RawCIw!$C$1,$O$39+$A44,1)+OFFSET(RawGAw!$C$1,$O$39+$A44,1)+OFFSET(RawGHw!$C$1,$O$39+$A44,1)+OFFSET(RawGUw!$C$1,$O$39+$A44,1)+OFFSET(RawGBw!$C$1,$O$39+$A44,1)+OFFSET(RawLIw!$C$1,$O$39+$A44,1)+OFFSET(RawMAw!$C$1,$O$39+$A44,1)+OFFSET(RawNIw!$C$1,$O$39+$A44,1)+OFFSET(RawNGw!$C$1,$O$39+$A44,1)+OFFSET(RawSEw!$C$1,$O$39+$A44,1)+OFFSET(RawSIw!$C$1,$O$39+$A44,1)+OFFSET(RawTBw!$C$1,$O$39+$A44,1))/(1-X13)","v":16018.250806943084},0.23428832762627438,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":3311.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":7.8000000000000007},3319.5,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,339.62,223.64000000000001,21032.310000000005,0,19564.55,10966.36,9503.77,4496.4599999999991,2915.7599999999998,28178.620000000003,138.19,0,4453.4099999999989,18621.34,52195.837286275979]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":1878.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":14566.84},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":3466.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":312.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":315.86},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":438.09},21010.100000000002,{"$f":"TransRaw!DQ67","v":6452.4},6452.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A45,1)+OFFSET(RawCIw!$C$1,$O$39+$A45,1)+OFFSET(RawGAw!$C$1,$O$39+$A45,1)+OFFSET(RawGHw!$C$1,$O$39+$A45,1)+OFFSET(RawGUw!$C$1,$O$39+$A45,1)+OFFSET(RawGBw!$C$1,$O$39+$A45,1)+OFFSET(RawLIw!$C$1,$O$39+$A45,1)+OFFSET(RawMAw!$C$1,$O$39+$A45,1)+OFFSET(RawNIw!$C$1,$O$39+$A45,1)+OFFSET(RawNGw!$C$1,$O$39+$A45,1)+OFFSET(RawSEw!$C$1,$O$39+$A45,1)+OFFSET(RawSIw!$C$1,$O$39+$A45,1)+OFFSET(RawTBw!$C$1,$O$39+$A45,1))/(1-X14)","v":16756.045109385668},0.25388179984258241,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":3440.03},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":305.43000000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":18.830000000000002},3764.29,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,25,58,30274.409999999996,0,19598.710000000003,11152.089999999998,16725.009999999998,15387.14,3455.09,31854.52,0,0,4675.05,67874.259999999995,70550.410469921859]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":1865.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":17548.37},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":4008.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":539.70000000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":354.09000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":944.11},25385.43,{"$f":"TransRaw!DQ68","v":10354.4},10354.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A46,1)+OFFSET(RawCIw!$C$1,$O$39+$A46,1)+OFFSET(RawGAw!$C$1,$O$39+$A46,1)+OFFSET(RawGHw!$C$1,$O$39+$A46,1)+OFFSET(RawGUw!$C$1,$O$39+$A46,1)+OFFSET(RawGBw!$C$1,$O$39+$A46,1)+OFFSET(RawLIw!$C$1,$O$39+$A46,1)+OFFSET(RawMAw!$C$1,$O$39+$A46,1)+OFFSET(RawNIw!$C$1,$O$39+$A46,1)+OFFSET(RawNGw!$C$1,$O$39+$A46,1)+OFFSET(RawSEw!$C$1,$O$39+$A46,1)+OFFSET(RawSIw!$C$1,$O$39+$A46,1)+OFFSET(RawTBw!$C$1,$O$39+$A46,1))/(1-X15)","v":17800.750846489063},0.42608759703003773,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":3510.63},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":356.85},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":49.019999999999996},3916.5,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":0}]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":250},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":1867.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":20172.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":4034.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":650.1},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":648.47000000000014},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":954.56999999999994},28703.1,{"$f":"TransRaw!DQ69","v":10354.4},10354.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A47,1)+OFFSET(RawCIw!$C$1,$O$39+$A47,1)+OFFSET(RawGAw!$C$1,$O$39+$A47,1)+OFFSET(RawGHw!$C$1,$O$39+$A47,1)+OFFSET(RawGUw!$C$1,$O$39+$A47,1)+OFFSET(RawGBw!$C$1,$O$39+$A47,1)+OFFSET(RawLIw!$C$1,$O$39+$A47,1)+OFFSET(RawMAw!$C$1,$O$39+$A47,1)+OFFSET(RawNIw!$C$1,$O$39+$A47,1)+OFFSET(RawNGw!$C$1,$O$39+$A47,1)+OFFSET(RawSEw!$C$1,$O$39+$A47,1)+OFFSET(RawSIw!$C$1,$O$39+$A47,1)+OFFSET(RawTBw!$C$1,$O$39+$A47,1))/(1-X16)","v":19346.856487904832},0.48360536079566496,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":3607.3599999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":516.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":50.620000000000005},4173.9999999999991,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":0}]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":250},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":1864.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":21872.799999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":7314.17},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":788.35},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":661.49},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":1005.8},33881.800000000003,{"$f":"TransRaw!DQ70","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A48,1)+OFFSET(RawCIw!$C$1,$O$39+$A48,1)+OFFSET(RawGAw!$C$1,$O$39+$A48,1)+OFFSET(RawGHw!$C$1,$O$39+$A48,1)+OFFSET(RawGUw!$C$1,$O$39+$A48,1)+OFFSET(RawGBw!$C$1,$O$39+$A48,1)+OFFSET(RawLIw!$C$1,$O$39+$A48,1)+OFFSET(RawMAw!$C$1,$O$39+$A48,1)+OFFSET(RawNIw!$C$1,$O$39+$A48,1)+OFFSET(RawNGw!$C$1,$O$39+$A48,1)+OFFSET(RawSEw!$C$1,$O$39+$A48,1)+OFFSET(RawSIw!$C$1,$O$39+$A48,1)+OFFSET(RawTBw!$C$1,$O$39+$A48,1))/(1-X17)","v":20201.650979312344},0.67717975301607392,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":3706.72},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":689.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":50.620000000000005},4447.04,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN40","v":"Coal"},{"$f":"AO40","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Import/Export Cap","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Peak Cent. Sys."]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":362.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":1863.0500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":23672.799999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":8317.630000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":986.01},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":668.24},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":1021.0799999999999},37015.47,{"$f":"TransRaw!DQ71","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A49,1)+OFFSET(RawCIw!$C$1,$O$39+$A49,1)+OFFSET(RawGAw!$C$1,$O$39+$A49,1)+OFFSET(RawGHw!$C$1,$O$39+$A49,1)+OFFSET(RawGUw!$C$1,$O$39+$A49,1)+OFFSET(RawGBw!$C$1,$O$39+$A49,1)+OFFSET(RawLIw!$C$1,$O$39+$A49,1)+OFFSET(RawMAw!$C$1,$O$39+$A49,1)+OFFSET(RawNIw!$C$1,$O$39+$A49,1)+OFFSET(RawNGw!$C$1,$O$39+$A49,1)+OFFSET(RawSEw!$C$1,$O$39+$A49,1)+OFFSET(RawSIw!$C$1,$O$39+$A49,1)+OFFSET(RawTBw!$C$1,$O$39+$A49,1))/(1-X18)","v":21135.24493609471},0.75136224405826924,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":3811.9800000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":824.32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":54.75},4691.05,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$41:$B$64,$AM49,C$41:C$64)","v":32},1431.1299999999999,4831.5299999999988,0,3076.56,0,0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM49,M$41:M$64)","v":3838.4},{"$f":"SUMIF($B$41:$B$64,$AM49,Q$41:Q$64)","v":1115.2700000000002},0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM49,O$41:O$64)","v":9753.2854414886788}]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":362.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":1829.0500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":25574.99},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":8903.6299999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":1073.3899999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":843.39999999999986},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":1037.75},39748.870000000003,{"$f":"TransRaw!DQ72","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A50,1)+OFFSET(RawCIw!$C$1,$O$39+$A50,1)+OFFSET(RawGAw!$C$1,$O$39+$A50,1)+OFFSET(RawGHw!$C$1,$O$39+$A50,1)+OFFSET(RawGUw!$C$1,$O$39+$A50,1)+OFFSET(RawGBw!$C$1,$O$39+$A50,1)+OFFSET(RawLIw!$C$1,$O$39+$A50,1)+OFFSET(RawMAw!$C$1,$O$39+$A50,1)+OFFSET(RawNIw!$C$1,$O$39+$A50,1)+OFFSET(RawNGw!$C$1,$O$39+$A50,1)+OFFSET(RawSEw!$C$1,$O$39+$A50,1)+OFFSET(RawSIw!$C$1,$O$39+$A50,1)+OFFSET(RawTBw!$C$1,$O$39+$A50,1))/(1-X19)","v":22436.230064923497},0.77163765414149754,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":3881.3599999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":915.9},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":62.35},4859.6099999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,0,1865.5500000000002,17548.37,0,4008.97,539.70000000000005,354.09000000000003,124.63999999999999,944.11,{"$f":"SUMIF($B$41:$B$64,$AM50,M$41:M$64)","v":10354.4},3510.63,0,356.85,49.019999999999996,{"$f":"SUMIF($B$41:$B$64,$AM50,O$41:O$64)","v":17800.750846489063}]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1809.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":26516.320000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":10530.230000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1165.45},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1198.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1055.3499999999999},42767.670000000006,{"$f":"TransRaw!DQ73","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A51,1)+OFFSET(RawCIw!$C$1,$O$39+$A51,1)+OFFSET(RawGAw!$C$1,$O$39+$A51,1)+OFFSET(RawGHw!$C$1,$O$39+$A51,1)+OFFSET(RawGUw!$C$1,$O$39+$A51,1)+OFFSET(RawGBw!$C$1,$O$39+$A51,1)+OFFSET(RawLIw!$C$1,$O$39+$A51,1)+OFFSET(RawMAw!$C$1,$O$39+$A51,1)+OFFSET(RawNIw!$C$1,$O$39+$A51,1)+OFFSET(RawNGw!$C$1,$O$39+$A51,1)+OFFSET(RawSEw!$C$1,$O$39+$A51,1)+OFFSET(RawSIw!$C$1,$O$39+$A51,1)+OFFSET(RawTBw!$C$1,$O$39+$A51,1))/(1-X20)","v":23548.465134415594},0.81615531016057363,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":2760.8999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":1075.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":72.349999999999994},3908.4499999999994,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,367.33,1402.52,25190.27,0,19389.48,2961.83,3937.7799999999997,1561.5600000000004,1374.51,21145.719999999998,3033.37,0,3345.36,1647.9,37265.028725538788]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1806.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":25523.420000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":12118.230000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1272.6400000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1465.16},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":124.63999999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1085.19},43763.160000000011,{"$f":"TransRaw!DQ74","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A52,1)+OFFSET(RawCIw!$C$1,$O$39+$A52,1)+OFFSET(RawGAw!$C$1,$O$39+$A52,1)+OFFSET(RawGHw!$C$1,$O$39+$A52,1)+OFFSET(RawGUw!$C$1,$O$39+$A52,1)+OFFSET(RawGBw!$C$1,$O$39+$A52,1)+OFFSET(RawLIw!$C$1,$O$39+$A52,1)+OFFSET(RawMAw!$C$1,$O$39+$A52,1)+OFFSET(RawNIw!$C$1,$O$39+$A52,1)+OFFSET(RawNGw!$C$1,$O$39+$A52,1)+OFFSET(RawSEw!$C$1,$O$39+$A52,1)+OFFSET(RawSIw!$C$1,$O$39+$A52,1)+OFFSET(RawTBw!$C$1,$O$39+$A52,1))/(1-X21)","v":24887.132137887907},0.75846536907221362,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":3330.01},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":1269.4400000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":74.55},4674.0000000000009,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,25,58,30274.409999999996,0,19598.710000000003,11152.089999999998,16725.009999999998,15387.14,3455.09,31854.52,0,0,4675.05,67874.259999999995,70550.410469921859]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1808.5500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":25413.530000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":13784.59},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1372.38},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1529.3000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":124.81},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1130.8900000000001},45531.38,{"$f":"TransRaw!DQ75","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A53,1)+OFFSET(RawCIw!$C$1,$O$39+$A53,1)+OFFSET(RawGAw!$C$1,$O$39+$A53,1)+OFFSET(RawGHw!$C$1,$O$39+$A53,1)+OFFSET(RawGUw!$C$1,$O$39+$A53,1)+OFFSET(RawGBw!$C$1,$O$39+$A53,1)+OFFSET(RawLIw!$C$1,$O$39+$A53,1)+OFFSET(RawMAw!$C$1,$O$39+$A53,1)+OFFSET(RawNIw!$C$1,$O$39+$A53,1)+OFFSET(RawNGw!$C$1,$O$39+$A53,1)+OFFSET(RawSEw!$C$1,$O$39+$A53,1)+OFFSET(RawSIw!$C$1,$O$39+$A53,1)+OFFSET(RawTBw!$C$1,$O$39+$A53,1))/(1-X22)","v":26090.567521032888},0.74512800318716388,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":4136.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":1531.35},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":85.57},5753.119999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":0}]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1509.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":25414.650000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":15375.679999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1859.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":2060.98},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":125.54999999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1157.74},47871.170000000006,{"$f":"TransRaw!DQ76","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A54,1)+OFFSET(RawCIw!$C$1,$O$39+$A54,1)+OFFSET(RawGAw!$C$1,$O$39+$A54,1)+OFFSET(RawGHw!$C$1,$O$39+$A54,1)+OFFSET(RawGUw!$C$1,$O$39+$A54,1)+OFFSET(RawGBw!$C$1,$O$39+$A54,1)+OFFSET(RawLIw!$C$1,$O$39+$A54,1)+OFFSET(RawMAw!$C$1,$O$39+$A54,1)+OFFSET(RawNIw!$C$1,$O$39+$A54,1)+OFFSET(RawNGw!$C$1,$O$39+$A54,1)+OFFSET(RawSEw!$C$1,$O$39+$A54,1)+OFFSET(RawSIw!$C$1,$O$39+$A54,1)+OFFSET(RawTBw!$C$1,$O$39+$A54,1))/(1-X23)","v":27573.258630386528},0.73614481486220096,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":4151.51},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":1738.4900000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":88.09},5978.09,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":0}]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1461.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":25414.650000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":16524.09},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":2369.6900000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":2627.66},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":192.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1185.93},50143.18,{"$f":"TransRaw!DQ77","v":14196.400000000001},14196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A55,1)+OFFSET(RawCIw!$C$1,$O$39+$A55,1)+OFFSET(RawGAw!$C$1,$O$39+$A55,1)+OFFSET(RawGHw!$C$1,$O$39+$A55,1)+OFFSET(RawGUw!$C$1,$O$39+$A55,1)+OFFSET(RawGBw!$C$1,$O$39+$A55,1)+OFFSET(RawLIw!$C$1,$O$39+$A55,1)+OFFSET(RawMAw!$C$1,$O$39+$A55,1)+OFFSET(RawNIw!$C$1,$O$39+$A55,1)+OFFSET(RawNGw!$C$1,$O$39+$A55,1)+OFFSET(RawSEw!$C$1,$O$39+$A55,1)+OFFSET(RawSIw!$C$1,$O$39+$A55,1)+OFFSET(RawTBw!$C$1,$O$39+$A55,1))/(1-X24)","v":29129.596866914151},0.72138255908901372,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":4113.45},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":1983.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":92.42},6189.43,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":0}]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1456.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":25041.650000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":17613.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":2471.6900000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":2739.8099999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":270.38},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1209.8699999999999},51170.930000000008,{"$f":"TransRaw!DQ78","v":15196.400000000001},15196.400000000001,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A56,1)+OFFSET(RawCIw!$C$1,$O$39+$A56,1)+OFFSET(RawGAw!$C$1,$O$39+$A56,1)+OFFSET(RawGHw!$C$1,$O$39+$A56,1)+OFFSET(RawGUw!$C$1,$O$39+$A56,1)+OFFSET(RawGBw!$C$1,$O$39+$A56,1)+OFFSET(RawLIw!$C$1,$O$39+$A56,1)+OFFSET(RawMAw!$C$1,$O$39+$A56,1)+OFFSET(RawNIw!$C$1,$O$39+$A56,1)+OFFSET(RawNGw!$C$1,$O$39+$A56,1)+OFFSET(RawSEw!$C$1,$O$39+$A56,1)+OFFSET(RawSIw!$C$1,$O$39+$A56,1)+OFFSET(RawTBw!$C$1,$O$39+$A56,1))/(1-X25)","v":30749.636860090541},0.66411493679829214,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":4131.37},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":2107.58},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":92.960000000000008},6331.91,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":0}]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":1458.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":24655.250000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":18783.63},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":2776.3199999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":2834.22},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":348.13},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":1234.32},52457.47,{"$f":"TransRaw!DQ79","v":16252.92},16252.92,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A57,1)+OFFSET(RawCIw!$C$1,$O$39+$A57,1)+OFFSET(RawGAw!$C$1,$O$39+$A57,1)+OFFSET(RawGHw!$C$1,$O$39+$A57,1)+OFFSET(RawGUw!$C$1,$O$39+$A57,1)+OFFSET(RawGBw!$C$1,$O$39+$A57,1)+OFFSET(RawLIw!$C$1,$O$39+$A57,1)+OFFSET(RawMAw!$C$1,$O$39+$A57,1)+OFFSET(RawNIw!$C$1,$O$39+$A57,1)+OFFSET(RawNGw!$C$1,$O$39+$A57,1)+OFFSET(RawSEw!$C$1,$O$39+$A57,1)+OFFSET(RawSIw!$C$1,$O$39+$A57,1)+OFFSET(RawTBw!$C$1,$O$39+$A57,1))/(1-X26)","v":32371.449524677133},0.62048566777990777,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":4128.6000000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":2333.92},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":133.59},6596.1100000000006,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":0}]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":1439.6699999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":24769.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":18940.53},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":2886.5699999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":3374.2899999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":425.13000000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":1276.7399999999998},53479.549999999996,{"$f":"TransRaw!DQ80","v":17252.919999999998},17252.919999999998,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A58,1)+OFFSET(RawCIw!$C$1,$O$39+$A58,1)+OFFSET(RawGAw!$C$1,$O$39+$A58,1)+OFFSET(RawGHw!$C$1,$O$39+$A58,1)+OFFSET(RawGUw!$C$1,$O$39+$A58,1)+OFFSET(RawGBw!$C$1,$O$39+$A58,1)+OFFSET(RawLIw!$C$1,$O$39+$A58,1)+OFFSET(RawMAw!$C$1,$O$39+$A58,1)+OFFSET(RawNIw!$C$1,$O$39+$A58,1)+OFFSET(RawNGw!$C$1,$O$39+$A58,1)+OFFSET(RawSEw!$C$1,$O$39+$A58,1)+OFFSET(RawSIw!$C$1,$O$39+$A58,1)+OFFSET(RawTBw!$C$1,$O$39+$A58,1))/(1-X27)","v":33833.676385054168},0.5806603276380653,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":4207.54},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":2613.6999999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":340.28},7161.5199999999995,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":0}]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":1438.1699999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":25003.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":19190.39},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":2921.14},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":3742.1800000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":498.39000000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":1309.3899999999999},54470.26,{"$f":"TransRaw!DQ81","v":18252.919999999998},18252.919999999998,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A59,1)+OFFSET(RawCIw!$C$1,$O$39+$A59,1)+OFFSET(RawGAw!$C$1,$O$39+$A59,1)+OFFSET(RawGHw!$C$1,$O$39+$A59,1)+OFFSET(RawGUw!$C$1,$O$39+$A59,1)+OFFSET(RawGBw!$C$1,$O$39+$A59,1)+OFFSET(RawLIw!$C$1,$O$39+$A59,1)+OFFSET(RawMAw!$C$1,$O$39+$A59,1)+OFFSET(RawNIw!$C$1,$O$39+$A59,1)+OFFSET(RawNGw!$C$1,$O$39+$A59,1)+OFFSET(RawSEw!$C$1,$O$39+$A59,1)+OFFSET(RawSIw!$C$1,$O$39+$A59,1)+OFFSET(RawTBw!$C$1,$O$39+$A59,1))/(1-X28)","v":35382.000236581895},0.53949069119282056,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":4247.34},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":2875.32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":499.69000000000005},7622.35,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":0}]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1434.77},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":25003.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":19276.98},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":2961.83},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":3878.7199999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1338.16},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1343.88},55604.94,{"$f":"TransRaw!DQ82","v":19252.919999999998},19252.919999999998,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A60,1)+OFFSET(RawCIw!$C$1,$O$39+$A60,1)+OFFSET(RawGAw!$C$1,$O$39+$A60,1)+OFFSET(RawGHw!$C$1,$O$39+$A60,1)+OFFSET(RawGUw!$C$1,$O$39+$A60,1)+OFFSET(RawGBw!$C$1,$O$39+$A60,1)+OFFSET(RawLIw!$C$1,$O$39+$A60,1)+OFFSET(RawMAw!$C$1,$O$39+$A60,1)+OFFSET(RawNIw!$C$1,$O$39+$A60,1)+OFFSET(RawNGw!$C$1,$O$39+$A60,1)+OFFSET(RawSEw!$C$1,$O$39+$A60,1)+OFFSET(RawSIw!$C$1,$O$39+$A60,1)+OFFSET(RawTBw!$C$1,$O$39+$A60,1))/(1-X29)","v":36832.452034429436},0.50967250152183263,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":4381.0399999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":3146.78},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":694.23},8222.0499999999993,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":0}]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":1402.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":25190.27},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":19389.48},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":2961.83},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":3937.7799999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":1561.5600000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":1374.51},56185.279999999999,{"$f":"TransRaw!DQ83","v":21145.719999999998},21145.719999999998,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A61,1)+OFFSET(RawCIw!$C$1,$O$39+$A61,1)+OFFSET(RawGAw!$C$1,$O$39+$A61,1)+OFFSET(RawGHw!$C$1,$O$39+$A61,1)+OFFSET(RawGUw!$C$1,$O$39+$A61,1)+OFFSET(RawGBw!$C$1,$O$39+$A61,1)+OFFSET(RawLIw!$C$1,$O$39+$A61,1)+OFFSET(RawMAw!$C$1,$O$39+$A61,1)+OFFSET(RawNIw!$C$1,$O$39+$A61,1)+OFFSET(RawNGw!$C$1,$O$39+$A61,1)+OFFSET(RawSEw!$C$1,$O$39+$A61,1)+OFFSET(RawSIw!$C$1,$O$39+$A61,1)+OFFSET(RawTBw!$C$1,$O$39+$A61,1))/(1-X30)","v":37265.028725538788},0.50772136562166725,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":3033.37},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":3345.36},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":1647.9},8026.6299999999992,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":0}]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":367.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":1205.5899999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":19603.579999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":19400.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":3201.35},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":3921.2599999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":1615.04},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":917.67000000000007},50232.02,{"$f":"TransRaw!DQ84","v":27253.5},27253.5,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A62,1)+OFFSET(RawCIw!$C$1,$O$39+$A62,1)+OFFSET(RawGAw!$C$1,$O$39+$A62,1)+OFFSET(RawGHw!$C$1,$O$39+$A62,1)+OFFSET(RawGUw!$C$1,$O$39+$A62,1)+OFFSET(RawGBw!$C$1,$O$39+$A62,1)+OFFSET(RawLIw!$C$1,$O$39+$A62,1)+OFFSET(RawMAw!$C$1,$O$39+$A62,1)+OFFSET(RawNIw!$C$1,$O$39+$A62,1)+OFFSET(RawNGw!$C$1,$O$39+$A62,1)+OFFSET(RawSEw!$C$1,$O$39+$A62,1)+OFFSET(RawSIw!$C$1,$O$39+$A62,1)+OFFSET(RawTBw!$C$1,$O$39+$A62,1))/(1-X31)","v":40601.9295227072},0.2371830745607062,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":2526.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":3478.08},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":3095.91},9100.01,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":0}]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":339.62},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":223.64000000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":21032.310000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":19564.55},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":10966.36},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":9503.77},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":4496.4599999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":2915.7599999999998},69042.469999999987,{"$f":"TransRaw!DQ85","v":28178.620000000003},28178.620000000003,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A63,1)+OFFSET(RawCIw!$C$1,$O$39+$A63,1)+OFFSET(RawGAw!$C$1,$O$39+$A63,1)+OFFSET(RawGHw!$C$1,$O$39+$A63,1)+OFFSET(RawGUw!$C$1,$O$39+$A63,1)+OFFSET(RawGBw!$C$1,$O$39+$A63,1)+OFFSET(RawLIw!$C$1,$O$39+$A63,1)+OFFSET(RawMAw!$C$1,$O$39+$A63,1)+OFFSET(RawNIw!$C$1,$O$39+$A63,1)+OFFSET(RawNGw!$C$1,$O$39+$A63,1)+OFFSET(RawSEw!$C$1,$O$39+$A63,1)+OFFSET(RawSIw!$C$1,$O$39+$A63,1)+OFFSET(RawTBw!$C$1,$O$39+$A63,1))/(1-X32)","v":52195.837286275979},0.3227581659687937,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":138.19},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":4453.4099999999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":18621.34},23212.94,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0}]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":25},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":58},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":30274.409999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":19598.710000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":11152.089999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":16725.009999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":15387.14},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":3455.09},96675.449999999983,{"$f":"TransRaw!DQ86","v":31854.52},31854.52,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A64,1)+OFFSET(RawCIw!$C$1,$O$39+$A64,1)+OFFSET(RawGAw!$C$1,$O$39+$A64,1)+OFFSET(RawGHw!$C$1,$O$39+$A64,1)+OFFSET(RawGUw!$C$1,$O$39+$A64,1)+OFFSET(RawGBw!$C$1,$O$39+$A64,1)+OFFSET(RawLIw!$C$1,$O$39+$A64,1)+OFFSET(RawMAw!$C$1,$O$39+$A64,1)+OFFSET(RawNIw!$C$1,$O$39+$A64,1)+OFFSET(RawNGw!$C$1,$O$39+$A64,1)+OFFSET(RawSEw!$C$1,$O$39+$A64,1)+OFFSET(RawSIw!$C$1,$O$39+$A64,1)+OFFSET(RawTBw!$C$1,$O$39+$A64,1))/(1-X33)","v":70550.410469921859},0.37030315424197502,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":4675.05},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":67874.259999999995},72549.31,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0}]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$C$4&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap",null,null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"SUM(C69:K69)","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))","v":0},null,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010}]
[{"$f":"A69+1","v":5},2011,{"$f":"C42-C41","v":0},{"$f":"D42-D41","v":286.50000000000023},3033,0,0,0,0,0,0,{"$f":"SUM(C70:K70)","v":3319.5},{"$f":"M42-M41","v":0},null,null,2011,{"$f":"Q42-Q41","v":1215.9499999999996},{"$f":"R42-R41","v":0},0,0,{"$f":"SUM(Q70:T70)","v":1215.9499999999996}]
[{"$f":"A70+1","v":6},2012,{"$f":"C43-C42","v":0},230.33999999999992,4366,0,0,30,40,0,1,4667.34,{"$f":"M43-M42","v":639.99999999999955},null,null,2012,{"$f":"Q43-Q42","v":797.7800000000002},0,0,0,797.7800000000002]
[7,2013,{"$f":"C44-C43","v":0},88.560000000000173,1780.760000000002,0,384,35,104.75999999999999,0,20,2413.0800000000027,1974,null,null,2013,{"$f":"Q44-Q43","v":182.69999999999982},0,0,7.8000000000000007,190.49999999999983]
[8,2014,{"$f":"C45-C44","v":0},-157.98000000000002,555.54999999999927,0,6,247.2,171.10000000000002,0,417.09,1238.9599999999994,0,null,null,2014,{"$f":"Q45-Q44","v":128.33000000000038},0,305.43000000000006,11.030000000000001,444.79000000000042]
[9,2015,{"$f":"C46-C45","v":-32},-13,2981.5299999999988,0,542.40999999999985,227.50000000000006,38.230000000000018,124.63999999999999,506.02000000000004,4375.329999999999,3902,null,null,2015,{"$f":"Q46-Q45","v":70.599999999999909},0,51.419999999999959,30.189999999999994,152.20999999999987]
[10,2016,{"$f":"C47-C46","v":250},2,2624.4300000000003,0,26,110.39999999999998,294.38000000000011,0,10.459999999999923,3317.6700000000005,0,null,null,2016,{"$f":"Q47-Q46","v":96.729999999999563},0,159.16999999999996,1.6000000000000085,257.49999999999955]
[11,2017,{"$f":"C48-C47","v":0},-3,1700,0,3279.2000000000003,138.25,13.019999999999868,0,51.230000000000018,5178.7000000000007,3842.0000000000018,null,null,2017,{"$f":"Q48-Q47","v":99.360000000000127},0,173.68000000000006,0,273.04000000000019]
[12,2018,{"$f":"C49-C48","v":112.01999999999998},-1.5,1800,0,1003.4600000000009,197.65999999999997,6.75,0,15.279999999999973,3133.670000000001,0,null,null,2018,{"$f":"Q49-Q48","v":105.26000000000067},0,134.62,4.1299999999999955,244.01000000000067]
[13,2019,{"$f":"C50-C49","v":0},-34,1902.1900000000023,0,585.99999999999818,87.379999999999882,175.15999999999985,0,16.670000000000073,2733.4000000000005,0,null,null,2019,{"$f":"Q50-Q49","v":69.3799999999992},0,91.579999999999927,7.6000000000000014,168.55999999999912]
[14,2020,{"$f":"C51-C50","v":5.3100000000000023},-19.5,941.33000000000175,0,1626.6000000000022,92.060000000000173,355.40000000000009,0,17.599999999999909,3018.8000000000038,0,null,null,2020,{"$f":"Q51-Q50","v":-1120.46},0,159.30000000000007,9.9999999999999929,-951.16]
[15,2021,{"$f":"C52-C51","v":0},-3,-992.90000000000146,0,1588,107.19000000000005,266.36000000000013,0,29.840000000000146,995.48999999999887,0,null,null,2021,{"$f":"Q52-Q51","v":569.11000000000058},0,194.24000000000024,2.2000000000000028,765.55000000000086]
[16,2022,{"$f":"C53-C52","v":0},2,-109.88999999999942,0,1666.3599999999988,99.740000000000009,64.1400000000001,0.17000000000001592,45.700000000000045,1768.2199999999996,0,null,null,2022,{"$f":"Q53-Q52","v":806.1899999999996},0,261.90999999999963,11.019999999999996,1079.1199999999992]
[17,2023,{"$f":"C54-C53","v":0},-299.2800000000002,1.1200000000026193,0,1591.0899999999983,487.58999999999992,531.67999999999984,0.73999999999998067,26.849999999999909,2339.7900000000004,0,null,null,2023,{"$f":"Q54-Q53","v":15.3100000000004},0,207.14000000000033,2.5200000000000102,224.97000000000074]
[18,2024,{"$f":"C55-C54","v":0},-48,0,0,1148.4100000000017,509.72000000000048,566.67999999999984,67.010000000000019,28.190000000000055,2272.0100000000025,0,null,null,2024,{"$f":"Q55-Q54","v":-38.0600000000004},0,245.06999999999971,4.3299999999999983,211.33999999999929]
[19,2025,{"$f":"C56-C55","v":0},-5,-373,0,1089.8400000000001,102,112.14999999999964,77.819999999999993,23.939999999999827,1027.7499999999995,1000,null,null,2025,{"$f":"Q56-Q55","v":17.920000000000073},0,124.01999999999998,0.54000000000000625,142.48000000000008]
[20,2026,{"$f":"C57-C56","v":0},2,-386.40000000000146,0,1169.7000000000007,304.6299999999992,94.410000000000309,77.75,24.450000000000045,1286.5399999999988,1056.5199999999986,null,null,2026,{"$f":"Q57-Q56","v":-2.7699999999995271},0,226.34000000000015,40.629999999999995,264.20000000000061]
[21,2027,{"$f":"C58-C57","v":0},-18.600000000000136,114.03999999999724,0,156.89999999999782,110.25,540.06999999999971,77.000000000000057,42.419999999999845,1022.0799999999945,999.99999999999818,null,null,2027,{"$f":"Q58-Q57","v":78.9399999999996},0,279.77999999999975,206.68999999999997,565.40999999999929]
[22,2028,{"$f":"C59-C58","v":0},-1.5,233.97999999999956,0,249.86000000000058,34.570000000000164,367.89000000000078,73.259999999999991,32.650000000000091,990.71000000000117,1000,null,null,2028,{"$f":"Q59-Q58","v":39.800000000000182},0,261.62000000000035,159.41000000000008,460.83000000000061]
[23,2029,{"$f":"C60-C59","v":0},-3.3999999999998636,0,0,86.590000000000146,40.690000000000055,136.53999999999905,839.77,34.490000000000236,1134.6799999999996,1000,null,null,2029,{"$f":"Q60-Q59","v":133.69999999999891},0,271.46000000000004,194.53999999999996,599.69999999999891]
[24,2030,{"$f":"C61-C60","v":0},-32.25,187,0,112.5,0,59.0600000000004,223.40000000000032,30.629999999999882,580.3400000000006,1892.7999999999993,null,null,2030,{"$f":"Q61-Q60","v":-1347.6699999999992},0,198.57999999999993,953.67000000000007,-195.41999999999916]
[25,2031,{"$f":"C62-C61","v":0},-196.93000000000006,-5586.6900000000023,0,10.720000000001164,239.51999999999998,-16.519999999999982,53.479999999999563,-456.83999999999992,-5953.260000000002,6107.7800000000025,null,null,2031,{"$f":"Q62-Q61","v":-507.34999999999991},0,132.7199999999998,1448.0099999999998,1073.3799999999997]
[26,2040,{"$f":"C63-C62","v":-27.70999999999998},-981.94999999999993,1428.7300000000068,0,164.34999999999854,7765.01,5582.51,2881.4199999999992,1998.0899999999997,18810.450000000004,925.12000000000262,null,null,2040,{"$f":"Q63-Q62","v":-2387.83},0,975.32999999999902,15525.43,14112.93]
[27,2050,{"$f":"C64-C63","v":-314.62},-165.64000000000001,9242.0999999999913,0,34.160000000003492,185.72999999999774,7221.239999999998,10890.68,539.33000000000038,27632.979999999992,3675.8999999999978,null,null,2050,{"$f":"Q64-Q63","v":-138.19},0,221.64000000000124,49252.92,49336.37]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Primaire\"","v":"BUwPrimaire"},null,{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),C97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":247},4]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A101,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":330.33770784000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":43.314380640000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":29.761784640000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":27.9046296},null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":26421.974845247998}]
[{"$f":"A101+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":569.31215472000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":17.256814560000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":26.094778560000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":40.881062880000002},null,null,38699.12635695361]
[{"$f":"A102+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":1.97919936},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":823.53425759999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":16.405027199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":30.928301279999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":41.890214880000002},null,null,53344.646209555191]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":4.497664320000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":893.95698384000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":34.275532319999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":35.377715519999995},null,null,55816.800944740797]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":15.76610784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":927.81939456000021},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":27.091631519999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":23.921632800000001},null,null,56261.100119462404]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":25.212716640000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":873.51282576000017},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":26.625529440000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":9.4740451199999995},null,null,51763.494885451204]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":29.797104959999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":20.25683424},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":867.01262544000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":27.524620800000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":22.796112960000002},null,null,54489.669690739189]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":35.537287679999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":20.25683424},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":742.47254640000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":27.897060959999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":18.508163039999999},null,null,47181.369613344003]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":48.151372319999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":28.3697856},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":705.71481552000012},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":28.590537600000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":12.89002464},null,null,45497.315171740804]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":51.780219840000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":28.3697856},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":748.14082703999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":29.287167840000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":6.5673720000000007},null,null,47420.082585148797]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":55.603013760000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":745.48896479999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":30.872482560000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":1.0958760000000001},null,null,46984.3131121392]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":60.053689439999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":753.98066351999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":32.517400320000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":1.0958760000000001},null,null,47582.760070622389]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":64.195312319999985},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":757.78611263999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":33.240520799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,47763.86911613759]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":84.44142432000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":746.83965167999986},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":33.370133760000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,47159.084848084785]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":105.60681072000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":749.68041455999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":32.847266879999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,47279.79769828319]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":109.84209552},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":738.31767839999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":33.297916319999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,46675.428602303997]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":122.49086976},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":715.91639615999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":33.403561920000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,45425.951971895993]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":127.06863551999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":723.05961551999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":34.200161279999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,45885.878786491201]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":128.50415424000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":734.77902383999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":34.646395680000012},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,46576.698768499198]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":130.19385312},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":736.27666848000013},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":35.530034399999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,46726.2071884896]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":130.19385312},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":707.63661936000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":35.663431680000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":2.9328480000000004E-2},null,null,45128.62702501921]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":140.13936143999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":28.754524799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":599.55234047999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":21.406321439999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":8.9246880000000001E-2},null,null,38011.062386870391]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":465.78514319999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":27.131997600000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":734.42235167999979},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":54.146365919999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},null,null,47842.508692694391]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":468.90783792000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":1.0889380800000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":778.06691423999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":34.461594719999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},null,null,46327.422411110398]
[]
[]
[null,null,"Cost Summary"]
[null,null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom TnD Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv Dom TnD","LumpInv Trans","Total lumpInv"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B101","v":2010},{"$f":"RawBUw!T16+RawCIw!T16+RawGAw!T16+RawGHw!T16+RawGUw!T16+RawGBw!T16+RawLIw!T16+RawMAw!T16+RawNGw!T16+RawNIw!T16+RawSEw!T16+RawSIw!T16+RawTBw!T16","v":808.4586077100447},{"$f":"RawBUw!U16+RawCIw!U16+RawGAw!U16+RawGHw!U16+RawGUw!U16+RawGBw!U16+RawLIw!U16+RawMAw!U16+RawNGw!U16+RawNIw!U16+RawSEw!U16+RawSIw!U16+RawTBw!U16","v":3.223474249001955},{"$f":"RawBUw!V16+RawCIw!V16+RawGAw!V16+RawGHw!V16+RawGUw!V16+RawGBw!V16+RawLIw!V16+RawMAw!V16+RawNGw!V16+RawNIw!V16+RawSEw!V16+RawSIw!V16+RawTBw!V16","v":4626.9272199999996},{"$f":"RawBUw!W16+RawCIw!W16+RawGAw!W16+RawGHw!W16+RawGUw!W16+RawGBw!W16+RawLIw!W16+RawMAw!W16+RawNGw!W16+RawNIw!W16+RawSEw!W16+RawSIw!W16+RawTBw!W16","v":0},{"$f":"RawBUw!X16+RawCIw!X16+RawGAw!X16+RawGHw!X16+RawGUw!X16+RawGBw!X16+RawLIw!X16+RawMAw!X16+RawNGw!X16+RawNIw!X16+RawSEw!X16+RawSIw!X16+RawTBw!X16","v":5438.6093019590471},{"$f":"RawBUw!Y16+RawCIw!Y16+RawGAw!Y16+RawGHw!Y16+RawGUw!Y16+RawGBw!Y16+RawLIw!Y16+RawMAw!Y16+RawNGw!Y16+RawNIw!Y16+RawSEw!Y16+RawSIw!Y16+RawTBw!Y16","v":20.808256092000004},{"$f":"RawBUw!Z16+RawCIw!Z16+RawGAw!Z16+RawGHw!Z16+RawGUw!Z16+RawGBw!Z16+RawLIw!Z16+RawMAw!Z16+RawNGw!Z16+RawNIw!Z16+RawSEw!Z16+RawSIw!Z16+RawTBw!Z16","v":0},{"$f":"RawBUw!AA16+RawCIw!AA16+RawGAw!AA16+RawGHw!AA16+RawGUw!AA16+RawGBw!AA16+RawLIw!AA16+RawMAw!AA16+RawNGw!AA16+RawNIw!AA16+RawSEw!AA16+RawSIw!AA16+RawTBw!AA16","v":502.00432815772899},{"$f":"RawBUw!AB16+RawCIw!AB16+RawGAw!AB16+RawGHw!AB16+RawGUw!AB16+RawGBw!AB16+RawLIw!AB16+RawMAw!AB16+RawNGw!AB16+RawNIw!AB16+RawSEw!AB16+RawSIw!AB16+RawTBw!AB16","v":502.00432815772893},{"$f":"RawBUw!AC16+RawCIw!AC16+RawGAw!AC16+RawGHw!AC16+RawGUw!AC16+RawGBw!AC16+RawLIw!AC16+RawMAw!AC16+RawNGw!AC16+RawNIw!AC16+RawSEw!AC16+RawSIw!AC16+RawTBw!AC16+TransRaw!DB118","v":5459.4175580510482},{"$f":"RawBUw!AD16+RawCIw!AD16+RawGAw!AD16+RawGHw!AD16+RawGUw!AD16+RawGBw!AD16+RawLIw!AD16+RawMAw!AD16+RawNGw!AD16+RawNIw!AD16+RawSEw!AD16+RawSIw!AD16+RawTBw!AD16","v":4474.4000000000005},{"$f":"L130/M130*1000","v":1220.1451721015214},{"$f":"N130/8.76","v":139.28597855040201},{"$f":"RawBUw!AG16+RawCIw!AG16+RawGAw!AG16+RawGHw!AG16+RawGUw!AG16+RawGBw!AG16+RawLIw!AG16+RawMAw!AG16+RawNGw!AG16+RawNIw!AG16+RawSEw!AG16+RawSIw!AG16+RawTBw!AG16","v":0},{"$f":"RawBUw!AH16+RawCIw!AH16+RawGAw!AH16+RawGHw!AH16+RawGUw!AH16+RawGBw!AH16+RawLIw!AH16+RawMAw!AH16+RawNGw!AH16+RawNIw!AH16+RawSEw!AH16+RawSIw!AH16+RawTBw!AH16","v":22.051477999999996},{"$f":"RawBUw!AI16+RawCIw!AI16+RawGAw!AI16+RawGHw!AI16+RawGUw!AI16+RawGBw!AI16+RawLIw!AI16+RawMAw!AI16+RawNGw!AI16+RawNIw!AI16+RawSEw!AI16+RawSIw!AI16+RawTBw!AI16","v":228.13907770398549},{"$f":"RawBUw!AJ16+RawCIw!AJ16+RawGAw!AJ16+RawGHw!AJ16+RawGUw!AJ16+RawGBw!AJ16+RawLIw!AJ16+RawMAw!AJ16+RawNGw!AJ16+RawNIw!AJ16+RawSEw!AJ16+RawSIw!AJ16+RawTBw!AJ16","v":0},{"$f":"RawBUw!AK16+RawCIw!AK16+RawGAw!AK16+RawGHw!AK16+RawGUw!AK16+RawGBw!AK16+RawLIw!AK16+RawMAw!AK16+RawNGw!AK16+RawNIw!AK16+RawSEw!AK16+RawSIw!AK16+RawTBw!AK16","v":250.19055570398547}]
[null,{"$f":"B102","v":2011},{"$f":"RawBUw!T17+RawCIw!T17+RawGAw!T17+RawGHw!T17+RawGUw!T17+RawGBw!T17+RawLIw!T17+RawMAw!T17+RawNGw!T17+RawNIw!T17+RawSEw!T17+RawSIw!T17+RawTBw!T17","v":832.79106322006817},{"$f":"RawBUw!U17+RawCIw!U17+RawGAw!U17+RawGHw!U17+RawGUw!U17+RawGBw!U17+RawLIw!U17+RawMAw!U17+RawNGw!U17+RawNIw!U17+RawSEw!U17+RawSIw!U17+RawTBw!U17","v":360.46765413543073},{"$f":"RawBUw!V17+RawCIw!V17+RawGAw!V17+RawGHw!V17+RawGUw!V17+RawGBw!V17+RawLIw!V17+RawMAw!V17+RawNGw!V17+RawNIw!V17+RawSEw!V17+RawSIw!V17+RawTBw!V17","v":6331.8000700000002},{"$f":"RawBUw!W17+RawCIw!W17+RawGAw!W17+RawGHw!W17+RawGUw!W17+RawGBw!W17+RawLIw!W17+RawMAw!W17+RawNGw!W17+RawNIw!W17+RawSEw!W17+RawSIw!W17+RawTBw!W17","v":0},{"$f":"RawBUw!X17+RawCIw!X17+RawGAw!X17+RawGHw!X17+RawGUw!X17+RawGBw!X17+RawLIw!X17+RawMAw!X17+RawNGw!X17+RawNIw!X17+RawSEw!X17+RawSIw!X17+RawTBw!X17","v":7525.0587873554978},{"$f":"RawBUw!Y17+RawCIw!Y17+RawGAw!Y17+RawGHw!Y17+RawGUw!Y17+RawGBw!Y17+RawLIw!Y17+RawMAw!Y17+RawNGw!Y17+RawNIw!Y17+RawSEw!Y17+RawSIw!Y17+RawTBw!Y17","v":387.92536836599993},{"$f":"RawBUw!Z17+RawCIw!Z17+RawGAw!Z17+RawGHw!Z17+RawGUw!Z17+RawGBw!Z17+RawLIw!Z17+RawMAw!Z17+RawNGw!Z17+RawNIw!Z17+RawSEw!Z17+RawSIw!Z17+RawTBw!Z17","v":0},{"$f":"RawBUw!AA17+RawCIw!AA17+RawGAw!AA17+RawGHw!AA17+RawGUw!AA17+RawGBw!AA17+RawLIw!AA17+RawMAw!AA17+RawNGw!AA17+RawNIw!AA17+RawSEw!AA17+RawSIw!AA17+RawTBw!AA17","v":1405.3446561213423},{"$f":"RawBUw!AB17+RawCIw!AB17+RawGAw!AB17+RawGHw!AB17+RawGUw!AB17+RawGBw!AB17+RawLIw!AB17+RawMAw!AB17+RawNGw!AB17+RawNIw!AB17+RawSEw!AB17+RawSIw!AB17+RawTBw!AB17","v":1405.3446561213425},{"$f":"RawBUw!AC17+RawCIw!AC17+RawGAw!AC17+RawGHw!AC17+RawGUw!AC17+RawGBw!AC17+RawLIw!AC17+RawMAw!AC17+RawNGw!AC17+RawNIw!AC17+RawSEw!AC17+RawSIw!AC17+RawTBw!AC17+TransRaw!DB119","v":7912.9841557214977},{"$f":"RawBUw!AD17+RawCIw!AD17+RawGAw!AD17+RawGHw!AD17+RawGUw!AD17+RawGBw!AD17+RawLIw!AD17+RawMAw!AD17+RawNGw!AD17+RawNIw!AD17+RawSEw!AD17+RawSIw!AD17+RawTBw!AD17","v":6187.9},{"$f":"L131/M131*1000","v":1278.7834573476459},{"$f":"N131/8.76","v":145.97984672918332},{"$f":"RawBUw!AG17+RawCIw!AG17+RawGAw!AG17+RawGHw!AG17+RawGUw!AG17+RawGBw!AG17+RawLIw!AG17+RawMAw!AG17+RawNGw!AG17+RawNIw!AG17+RawSEw!AG17+RawSIw!AG17+RawTBw!AG17","v":2257.5063},{"$f":"RawBUw!AH17+RawCIw!AH17+RawGAw!AH17+RawGHw!AH17+RawGUw!AH17+RawGBw!AH17+RawLIw!AH17+RawMAw!AH17+RawNGw!AH17+RawNIw!AH17+RawSEw!AH17+RawSIw!AH17+RawTBw!AH17","v":904.4056539999998},{"$f":"RawBUw!AI17+RawCIw!AI17+RawGAw!AI17+RawGHw!AI17+RawGUw!AI17+RawGBw!AI17+RawLIw!AI17+RawMAw!AI17+RawNGw!AI17+RawNIw!AI17+RawSEw!AI17+RawSIw!AI17+RawTBw!AI17","v":4025.0254049757214},{"$f":"RawBUw!AJ17+RawCIw!AJ17+RawGAw!AJ17+RawGHw!AJ17+RawGUw!AJ17+RawGBw!AJ17+RawLIw!AJ17+RawMAw!AJ17+RawNGw!AJ17+RawNIw!AJ17+RawSEw!AJ17+RawSIw!AJ17+RawTBw!AJ17","v":0},{"$f":"RawBUw!AK17+RawCIw!AK17+RawGAw!AK17+RawGHw!AK17+RawGUw!AK17+RawGBw!AK17+RawLIw!AK17+RawMAw!AK17+RawNGw!AK17+RawNIw!AK17+RawSEw!AK17+RawSIw!AK17+RawTBw!AK17","v":7186.9373589757224}]
[null,2012,{"$f":"RawBUw!T18+RawCIw!T18+RawGAw!T18+RawGHw!T18+RawGUw!T18+RawGBw!T18+RawLIw!T18+RawMAw!T18+RawNGw!T18+RawNIw!T18+RawSEw!T18+RawSIw!T18+RawTBw!T18","v":893.67224901041084},{"$f":"RawBUw!U18+RawCIw!U18+RawGAw!U18+RawGHw!U18+RawGUw!U18+RawGBw!U18+RawLIw!U18+RawMAw!U18+RawNGw!U18+RawNIw!U18+RawSEw!U18+RawSIw!U18+RawTBw!U18","v":781.24195931110455},{"$f":"RawBUw!V18+RawCIw!V18+RawGAw!V18+RawGHw!V18+RawGUw!V18+RawGBw!V18+RawLIw!V18+RawMAw!V18+RawNGw!V18+RawNIw!V18+RawSEw!V18+RawSIw!V18+RawTBw!V18","v":8810.7095279999976},{"$f":"RawBUw!W18+RawCIw!W18+RawGAw!W18+RawGHw!W18+RawGUw!W18+RawGBw!W18+RawLIw!W18+RawMAw!W18+RawNGw!W18+RawNIw!W18+RawSEw!W18+RawSIw!W18+RawTBw!W18","v":0},{"$f":"RawBUw!X18+RawCIw!X18+RawGAw!X18+RawGHw!X18+RawGUw!X18+RawGBw!X18+RawLIw!X18+RawMAw!X18+RawNGw!X18+RawNIw!X18+RawSEw!X18+RawSIw!X18+RawTBw!X18","v":10485.623736321515},{"$f":"RawBUw!Y18+RawCIw!Y18+RawGAw!Y18+RawGHw!Y18+RawGUw!Y18+RawGBw!Y18+RawLIw!Y18+RawMAw!Y18+RawNGw!Y18+RawNIw!Y18+RawSEw!Y18+RawSIw!Y18+RawTBw!Y18","v":1031.1960200940002},{"$f":"RawBUw!Z18+RawCIw!Z18+RawGAw!Z18+RawGHw!Z18+RawGUw!Z18+RawGBw!Z18+RawLIw!Z18+RawMAw!Z18+RawNGw!Z18+RawNIw!Z18+RawSEw!Z18+RawSIw!Z18+RawTBw!Z18","v":12.567053086146544},{"$f":"RawBUw!AA18+RawCIw!AA18+RawGAw!AA18+RawGHw!AA18+RawGUw!AA18+RawGBw!AA18+RawLIw!AA18+RawMAw!AA18+RawNGw!AA18+RawNIw!AA18+RawSEw!AA18+RawSIw!AA18+RawTBw!AA18","v":1372.0887539962505},{"$f":"RawBUw!AB18+RawCIw!AB18+RawGAw!AB18+RawGHw!AB18+RawGUw!AB18+RawGBw!AB18+RawLIw!AB18+RawMAw!AB18+RawNGw!AB18+RawNIw!AB18+RawSEw!AB18+RawSIw!AB18+RawTBw!AB18","v":1372.0887539962505},{"$f":"RawBUw!AC18+RawCIw!AC18+RawGAw!AC18+RawGHw!AC18+RawGUw!AC18+RawGBw!AC18+RawLIw!AC18+RawMAw!AC18+RawNGw!AC18+RawNIw!AC18+RawSEw!AC18+RawSIw!AC18+RawTBw!AC18+TransRaw!DB120","v":11529.386809501661},{"$f":"RawBUw!AD18+RawCIw!AD18+RawGAw!AD18+RawGHw!AD18+RawGUw!AD18+RawGBw!AD18+RawLIw!AD18+RawMAw!AD18+RawNGw!AD18+RawNIw!AD18+RawSEw!AD18+RawSIw!AD18+RawTBw!AD18","v":8296},1389.7525083777316,158.64754661846251,{"$f":"RawBUw!AG18+RawCIw!AG18+RawGAw!AG18+RawGHw!AG18+RawGUw!AG18+RawGBw!AG18+RawLIw!AG18+RawMAw!AG18+RawNGw!AG18+RawNIw!AG18+RawSEw!AG18+RawSIw!AG18+RawTBw!AG18","v":3294.9259859999997},{"$f":"RawBUw!AH18+RawCIw!AH18+RawGAw!AH18+RawGHw!AH18+RawGUw!AH18+RawGBw!AH18+RawLIw!AH18+RawMAw!AH18+RawNGw!AH18+RawNIw!AH18+RawSEw!AH18+RawSIw!AH18+RawTBw!AH18","v":616.75109500000008},{"$f":"RawBUw!AI18+RawCIw!AI18+RawGAw!AI18+RawGHw!AI18+RawGUw!AI18+RawGBw!AI18+RawLIw!AI18+RawMAw!AI18+RawNGw!AI18+RawNIw!AI18+RawSEw!AI18+RawSIw!AI18+RawTBw!AI18","v":7052.7377474794466},{"$f":"RawBUw!AJ18+RawCIw!AJ18+RawGAw!AJ18+RawGHw!AJ18+RawGUw!AJ18+RawGBw!AJ18+RawLIw!AJ18+RawMAw!AJ18+RawNGw!AJ18+RawNIw!AJ18+RawSEw!AJ18+RawSIw!AJ18+RawTBw!AJ18","v":137.06},{"$f":"RawBUw!AK18+RawCIw!AK18+RawGAw!AK18+RawGHw!AK18+RawGUw!AK18+RawGBw!AK18+RawLIw!AK18+RawMAw!AK18+RawNGw!AK18+RawNIw!AK18+RawSEw!AK18+RawSIw!AK18+RawTBw!AK18","v":11101.474828479446}]
[null,2013,{"$f":"RawBUw!T19+RawCIw!T19+RawGAw!T19+RawGHw!T19+RawGUw!T19+RawGBw!T19+RawLIw!T19+RawMAw!T19+RawNGw!T19+RawNIw!T19+RawSEw!T19+RawSIw!T19+RawTBw!T19","v":923.20539339877291},{"$f":"RawBUw!U19+RawCIw!U19+RawGAw!U19+RawGHw!U19+RawGUw!U19+RawGBw!U19+RawLIw!U19+RawMAw!U19+RawNGw!U19+RawNIw!U19+RawSEw!U19+RawSIw!U19+RawTBw!U19","v":1142.146524317734},{"$f":"RawBUw!V19+RawCIw!V19+RawGAw!V19+RawGHw!V19+RawGUw!V19+RawGBw!V19+RawLIw!V19+RawMAw!V19+RawNGw!V19+RawNIw!V19+RawSEw!V19+RawSIw!V19+RawTBw!V19","v":9243.1579079999956},{"$f":"RawBUw!W19+RawCIw!W19+RawGAw!W19+RawGHw!W19+RawGUw!W19+RawGBw!W19+RawLIw!W19+RawMAw!W19+RawNGw!W19+RawNIw!W19+RawSEw!W19+RawSIw!W19+RawTBw!W19","v":0},{"$f":"RawBUw!X19+RawCIw!X19+RawGAw!X19+RawGHw!X19+RawGUw!X19+RawGBw!X19+RawLIw!X19+RawMAw!X19+RawNGw!X19+RawNIw!X19+RawSEw!X19+RawSIw!X19+RawTBw!X19","v":11308.509825716506},{"$f":"RawBUw!Y19+RawCIw!Y19+RawGAw!Y19+RawGHw!Y19+RawGUw!Y19+RawGBw!Y19+RawLIw!Y19+RawMAw!Y19+RawNGw!Y19+RawNIw!Y19+RawSEw!Y19+RawSIw!Y19+RawTBw!Y19","v":1180.018182282},{"$f":"RawBUw!Z19+RawCIw!Z19+RawGAw!Z19+RawGHw!Z19+RawGUw!Z19+RawGBw!Z19+RawLIw!Z19+RawMAw!Z19+RawNGw!Z19+RawNIw!Z19+RawSEw!Z19+RawSIw!Z19+RawTBw!Z19","v":26.958740320945623},{"$f":"RawBUw!AA19+RawCIw!AA19+RawGAw!AA19+RawGHw!AA19+RawGUw!AA19+RawGBw!AA19+RawLIw!AA19+RawMAw!AA19+RawNGw!AA19+RawNIw!AA19+RawSEw!AA19+RawSIw!AA19+RawTBw!AA19","v":2105.5629961587319},{"$f":"RawBUw!AB19+RawCIw!AB19+RawGAw!AB19+RawGHw!AB19+RawGUw!AB19+RawGBw!AB19+RawLIw!AB19+RawMAw!AB19+RawNGw!AB19+RawNIw!AB19+RawSEw!AB19+RawSIw!AB19+RawTBw!AB19","v":2105.5629961587319},{"$f":"RawBUw!AC19+RawCIw!AC19+RawGAw!AC19+RawGHw!AC19+RawGUw!AC19+RawGBw!AC19+RawLIw!AC19+RawMAw!AC19+RawNGw!AC19+RawNIw!AC19+RawSEw!AC19+RawSIw!AC19+RawTBw!AC19+TransRaw!DB121","v":12515.486748319452},{"$f":"RawBUw!AD19+RawCIw!AD19+RawGAw!AD19+RawGHw!AD19+RawGUw!AD19+RawGBw!AD19+RawLIw!AD19+RawMAw!AD19+RawNGw!AD19+RawNIw!AD19+RawSEw!AD19+RawSIw!AD19+RawTBw!AD19","v":8977},1394.1725240413782,159.1521146165957,{"$f":"RawBUw!AG19+RawCIw!AG19+RawGAw!AG19+RawGHw!AG19+RawGUw!AG19+RawGBw!AG19+RawLIw!AG19+RawMAw!AG19+RawNGw!AG19+RawNIw!AG19+RawSEw!AG19+RawSIw!AG19+RawTBw!AG19","v":3143.0462309200002},{"$f":"RawBUw!AH19+RawCIw!AH19+RawGAw!AH19+RawGHw!AH19+RawGUw!AH19+RawGBw!AH19+RawLIw!AH19+RawMAw!AH19+RawNGw!AH19+RawNIw!AH19+RawSEw!AH19+RawSIw!AH19+RawTBw!AH19","v":204.55528899999999},{"$f":"RawBUw!AI19+RawCIw!AI19+RawGAw!AI19+RawGHw!AI19+RawGUw!AI19+RawGBw!AI19+RawLIw!AI19+RawMAw!AI19+RawNGw!AI19+RawNIw!AI19+RawSEw!AI19+RawSIw!AI19+RawTBw!AI19","v":1631.6672898185157},{"$f":"RawBUw!AJ19+RawCIw!AJ19+RawGAw!AJ19+RawGHw!AJ19+RawGUw!AJ19+RawGBw!AJ19+RawLIw!AJ19+RawMAw!AJ19+RawNGw!AJ19+RawNIw!AJ19+RawSEw!AJ19+RawSIw!AJ19+RawTBw!AJ19","v":156.95999999999998},{"$f":"RawBUw!AK19+RawCIw!AK19+RawGAw!AK19+RawGHw!AK19+RawGUw!AK19+RawGBw!AK19+RawLIw!AK19+RawMAw!AK19+RawNGw!AK19+RawNIw!AK19+RawSEw!AK19+RawSIw!AK19+RawTBw!AK19","v":5136.2288097385153}]
[null,2014,{"$f":"RawBUw!T20+RawCIw!T20+RawGAw!T20+RawGHw!T20+RawGUw!T20+RawGBw!T20+RawLIw!T20+RawMAw!T20+RawNGw!T20+RawNIw!T20+RawSEw!T20+RawSIw!T20+RawTBw!T20","v":945.91190077748911},{"$f":"RawBUw!U20+RawCIw!U20+RawGAw!U20+RawGHw!U20+RawGUw!U20+RawGBw!U20+RawLIw!U20+RawMAw!U20+RawNGw!U20+RawNIw!U20+RawSEw!U20+RawSIw!U20+RawTBw!U20","v":1575.7152590771159},{"$f":"RawBUw!V20+RawCIw!V20+RawGAw!V20+RawGHw!V20+RawGUw!V20+RawGBw!V20+RawLIw!V20+RawMAw!V20+RawNGw!V20+RawNIw!V20+RawSEw!V20+RawSIw!V20+RawTBw!V20","v":9417.0272560000012},{"$f":"RawBUw!W20+RawCIw!W20+RawGAw!W20+RawGHw!W20+RawGUw!W20+RawGBw!W20+RawLIw!W20+RawMAw!W20+RawNGw!W20+RawNIw!W20+RawSEw!W20+RawSIw!W20+RawTBw!W20","v":0},{"$f":"RawBUw!X20+RawCIw!X20+RawGAw!X20+RawGHw!X20+RawGUw!X20+RawGBw!X20+RawLIw!X20+RawMAw!X20+RawNGw!X20+RawNIw!X20+RawSEw!X20+RawSIw!X20+RawTBw!X20","v":11938.654415854608},{"$f":"RawBUw!Y20+RawCIw!Y20+RawGAw!Y20+RawGHw!Y20+RawGUw!Y20+RawGBw!Y20+RawLIw!Y20+RawMAw!Y20+RawNGw!Y20+RawNIw!Y20+RawSEw!Y20+RawSIw!Y20+RawTBw!Y20","v":1349.1682788120002},{"$f":"RawBUw!Z20+RawCIw!Z20+RawGAw!Z20+RawGHw!Z20+RawGUw!Z20+RawGBw!Z20+RawLIw!Z20+RawMAw!Z20+RawNGw!Z20+RawNIw!Z20+RawSEw!Z20+RawSIw!Z20+RawTBw!Z20","v":26.958740320945623},{"$f":"RawBUw!AA20+RawCIw!AA20+RawGAw!AA20+RawGHw!AA20+RawGUw!AA20+RawGBw!AA20+RawLIw!AA20+RawMAw!AA20+RawNGw!AA20+RawNIw!AA20+RawSEw!AA20+RawSIw!AA20+RawTBw!AA20","v":1250.7775346906046},{"$f":"RawBUw!AB20+RawCIw!AB20+RawGAw!AB20+RawGHw!AB20+RawGUw!AB20+RawGBw!AB20+RawLIw!AB20+RawMAw!AB20+RawNGw!AB20+RawNIw!AB20+RawSEw!AB20+RawSIw!AB20+RawTBw!AB20","v":1250.7775346906044},{"$f":"RawBUw!AC20+RawCIw!AC20+RawGAw!AC20+RawGHw!AC20+RawGUw!AC20+RawGBw!AC20+RawLIw!AC20+RawMAw!AC20+RawNGw!AC20+RawNIw!AC20+RawSEw!AC20+RawSIw!AC20+RawTBw!AC20+TransRaw!DB122","v":13314.781434987552},{"$f":"RawBUw!AD20+RawCIw!AD20+RawGAw!AD20+RawGHw!AD20+RawGUw!AD20+RawGBw!AD20+RawLIw!AD20+RawMAw!AD20+RawNGw!AD20+RawNIw!AD20+RawSEw!AD20+RawSIw!AD20+RawTBw!AD20","v":9754.1999999999989},1365.0305955370561,155.82541044943562,{"$f":"RawBUw!AG20+RawCIw!AG20+RawGAw!AG20+RawGHw!AG20+RawGUw!AG20+RawGBw!AG20+RawLIw!AG20+RawMAw!AG20+RawNGw!AG20+RawNIw!AG20+RawSEw!AG20+RawSIw!AG20+RawTBw!AG20","v":2807.2009909700018},{"$f":"RawBUw!AH20+RawCIw!AH20+RawGAw!AH20+RawGHw!AH20+RawGUw!AH20+RawGBw!AH20+RawLIw!AH20+RawMAw!AH20+RawNGw!AH20+RawNIw!AH20+RawSEw!AH20+RawSIw!AH20+RawTBw!AH20","v":1529.1105862800014},{"$f":"RawBUw!AI20+RawCIw!AI20+RawGAw!AI20+RawGHw!AI20+RawGUw!AI20+RawGBw!AI20+RawLIw!AI20+RawMAw!AI20+RawNGw!AI20+RawNIw!AI20+RawSEw!AI20+RawSIw!AI20+RawTBw!AI20","v":1854.5401808434408},{"$f":"RawBUw!AJ20+RawCIw!AJ20+RawGAw!AJ20+RawGHw!AJ20+RawGUw!AJ20+RawGBw!AJ20+RawLIw!AJ20+RawMAw!AJ20+RawNGw!AJ20+RawNIw!AJ20+RawSEw!AJ20+RawSIw!AJ20+RawTBw!AJ20","v":0},{"$f":"RawBUw!AK20+RawCIw!AK20+RawGAw!AK20+RawGHw!AK20+RawGUw!AK20+RawGBw!AK20+RawLIw!AK20+RawMAw!AK20+RawNGw!AK20+RawNIw!AK20+RawSEw!AK20+RawSIw!AK20+RawTBw!AK20","v":6190.851758093444}]
[null,2015,{"$f":"RawBUw!T21+RawCIw!T21+RawGAw!T21+RawGHw!T21+RawGUw!T21+RawGBw!T21+RawLIw!T21+RawMAw!T21+RawNGw!T21+RawNIw!T21+RawSEw!T21+RawSIw!T21+RawTBw!T21","v":997.58860668101784},{"$f":"RawBUw!U21+RawCIw!U21+RawGAw!U21+RawGHw!U21+RawGUw!U21+RawGBw!U21+RawLIw!U21+RawMAw!U21+RawNGw!U21+RawNIw!U21+RawSEw!U21+RawSIw!U21+RawTBw!U21","v":2336.5985266272351},{"$f":"RawBUw!V21+RawCIw!V21+RawGAw!V21+RawGHw!V21+RawGUw!V21+RawGBw!V21+RawLIw!V21+RawMAw!V21+RawNGw!V21+RawNIw!V21+RawSEw!V21+RawSIw!V21+RawTBw!V21","v":8926.5733799999998},{"$f":"RawBUw!W21+RawCIw!W21+RawGAw!W21+RawGHw!W21+RawGUw!W21+RawGBw!W21+RawLIw!W21+RawMAw!W21+RawNGw!W21+RawNIw!W21+RawSEw!W21+RawSIw!W21+RawTBw!W21","v":0},{"$f":"RawBUw!X21+RawCIw!X21+RawGAw!X21+RawGHw!X21+RawGUw!X21+RawGBw!X21+RawLIw!X21+RawMAw!X21+RawNGw!X21+RawNIw!X21+RawSEw!X21+RawSIw!X21+RawTBw!X21","v":12260.760513308254},{"$f":"RawBUw!Y21+RawCIw!Y21+RawGAw!Y21+RawGHw!Y21+RawGUw!Y21+RawGBw!Y21+RawLIw!Y21+RawMAw!Y21+RawNGw!Y21+RawNIw!Y21+RawSEw!Y21+RawSIw!Y21+RawTBw!Y21","v":1540.0028136420001},{"$f":"RawBUw!Z21+RawCIw!Z21+RawGAw!Z21+RawGHw!Z21+RawGUw!Z21+RawGBw!Z21+RawLIw!Z21+RawMAw!Z21+RawNGw!Z21+RawNIw!Z21+RawSEw!Z21+RawSIw!Z21+RawTBw!Z21","v":90.262542460201672},{"$f":"RawBUw!AA21+RawCIw!AA21+RawGAw!AA21+RawGHw!AA21+RawGUw!AA21+RawGBw!AA21+RawLIw!AA21+RawMAw!AA21+RawNGw!AA21+RawNIw!AA21+RawSEw!AA21+RawSIw!AA21+RawTBw!AA21","v":1380.7479941913102},{"$f":"RawBUw!AB21+RawCIw!AB21+RawGAw!AB21+RawGHw!AB21+RawGUw!AB21+RawGBw!AB21+RawLIw!AB21+RawMAw!AB21+RawNGw!AB21+RawNIw!AB21+RawSEw!AB21+RawSIw!AB21+RawTBw!AB21","v":1380.7479941913102},{"$f":"RawBUw!AC21+RawCIw!AC21+RawGAw!AC21+RawGHw!AC21+RawGUw!AC21+RawGBw!AC21+RawLIw!AC21+RawMAw!AC21+RawNGw!AC21+RawNIw!AC21+RawSEw!AC21+RawSIw!AC21+RawTBw!AC21+TransRaw!DB123","v":13891.025869410456},{"$f":"RawBUw!AD21+RawCIw!AD21+RawGAw!AD21+RawGHw!AD21+RawGUw!AD21+RawGBw!AD21+RawLIw!AD21+RawMAw!AD21+RawNGw!AD21+RawNIw!AD21+RawSEw!AD21+RawSIw!AD21+RawTBw!AD21","v":10541.4},1317.7591087910957,150.42912200811597,{"$f":"RawBUw!AG21+RawCIw!AG21+RawGAw!AG21+RawGHw!AG21+RawGUw!AG21+RawGBw!AG21+RawLIw!AG21+RawMAw!AG21+RawNGw!AG21+RawNIw!AG21+RawSEw!AG21+RawSIw!AG21+RawTBw!AG21","v":7377.5040331067048},{"$f":"RawBUw!AH21+RawCIw!AH21+RawGAw!AH21+RawGHw!AH21+RawGUw!AH21+RawGBw!AH21+RawLIw!AH21+RawMAw!AH21+RawNGw!AH21+RawNIw!AH21+RawSEw!AH21+RawSIw!AH21+RawTBw!AH21","v":391.25193340000027},{"$f":"RawBUw!AI21+RawCIw!AI21+RawGAw!AI21+RawGHw!AI21+RawGUw!AI21+RawGBw!AI21+RawLIw!AI21+RawMAw!AI21+RawNGw!AI21+RawNIw!AI21+RawSEw!AI21+RawSIw!AI21+RawTBw!AI21","v":2092.2856090243704},{"$f":"RawBUw!AJ21+RawCIw!AJ21+RawGAw!AJ21+RawGHw!AJ21+RawGUw!AJ21+RawGBw!AJ21+RawLIw!AJ21+RawMAw!AJ21+RawNGw!AJ21+RawNIw!AJ21+RawSEw!AJ21+RawSIw!AJ21+RawTBw!AJ21","v":690.41},{"$f":"RawBUw!AK21+RawCIw!AK21+RawGAw!AK21+RawGHw!AK21+RawGUw!AK21+RawGBw!AK21+RawLIw!AK21+RawMAw!AK21+RawNGw!AK21+RawNIw!AK21+RawSEw!AK21+RawSIw!AK21+RawTBw!AK21","v":10551.451575531077}]
[null,2016,{"$f":"RawBUw!T22+RawCIw!T22+RawGAw!T22+RawGHw!T22+RawGUw!T22+RawGBw!T22+RawLIw!T22+RawMAw!T22+RawNGw!T22+RawNIw!T22+RawSEw!T22+RawSIw!T22+RawTBw!T22","v":1079.5240749638112},{"$f":"RawBUw!U22+RawCIw!U22+RawGAw!U22+RawGHw!U22+RawGUw!U22+RawGBw!U22+RawLIw!U22+RawMAw!U22+RawNGw!U22+RawNIw!U22+RawSEw!U22+RawSIw!U22+RawTBw!U22","v":2822.7832471103243},{"$f":"RawBUw!V22+RawCIw!V22+RawGAw!V22+RawGHw!V22+RawGUw!V22+RawGBw!V22+RawLIw!V22+RawMAw!V22+RawNGw!V22+RawNIw!V22+RawSEw!V22+RawSIw!V22+RawTBw!V22","v":9300.3865779999996},{"$f":"RawBUw!W22+RawCIw!W22+RawGAw!W22+RawGHw!W22+RawGUw!W22+RawGBw!W22+RawLIw!W22+RawMAw!W22+RawNGw!W22+RawNIw!W22+RawSEw!W22+RawSIw!W22+RawTBw!W22","v":0},{"$f":"RawBUw!X22+RawCIw!X22+RawGAw!X22+RawGHw!X22+RawGUw!X22+RawGBw!X22+RawLIw!X22+RawMAw!X22+RawNGw!X22+RawNIw!X22+RawSEw!X22+RawSIw!X22+RawTBw!X22","v":13202.693900074133},{"$f":"RawBUw!Y22+RawCIw!Y22+RawGAw!Y22+RawGHw!Y22+RawGUw!Y22+RawGBw!Y22+RawLIw!Y22+RawMAw!Y22+RawNGw!Y22+RawNIw!Y22+RawSEw!Y22+RawSIw!Y22+RawTBw!Y22","v":1799.645105202},{"$f":"RawBUw!Z22+RawCIw!Z22+RawGAw!Z22+RawGHw!Z22+RawGUw!Z22+RawGBw!Z22+RawLIw!Z22+RawMAw!Z22+RawNGw!Z22+RawNIw!Z22+RawSEw!Z22+RawSIw!Z22+RawTBw!Z22","v":90.262542460201672},{"$f":"RawBUw!AA22+RawCIw!AA22+RawGAw!AA22+RawGHw!AA22+RawGUw!AA22+RawGBw!AA22+RawLIw!AA22+RawMAw!AA22+RawNGw!AA22+RawNIw!AA22+RawSEw!AA22+RawSIw!AA22+RawTBw!AA22","v":3514.6936956843952},{"$f":"RawBUw!AB22+RawCIw!AB22+RawGAw!AB22+RawGHw!AB22+RawGUw!AB22+RawGBw!AB22+RawLIw!AB22+RawMAw!AB22+RawNGw!AB22+RawNIw!AB22+RawSEw!AB22+RawSIw!AB22+RawTBw!AB22","v":3514.6936956843952},{"$f":"RawBUw!AC22+RawCIw!AC22+RawGAw!AC22+RawGHw!AC22+RawGUw!AC22+RawGBw!AC22+RawLIw!AC22+RawMAw!AC22+RawNGw!AC22+RawNIw!AC22+RawSEw!AC22+RawSIw!AC22+RawTBw!AC22+TransRaw!DB124","v":15092.601547736338},{"$f":"RawBUw!AD22+RawCIw!AD22+RawGAw!AD22+RawGHw!AD22+RawGUw!AD22+RawGBw!AD22+RawLIw!AD22+RawMAw!AD22+RawNGw!AD22+RawNIw!AD22+RawSEw!AD22+RawSIw!AD22+RawTBw!AD22","v":11796.099999999997},1279.4569008177571,146.05672383764352,{"$f":"RawBUw!AG22+RawCIw!AG22+RawGAw!AG22+RawGHw!AG22+RawGUw!AG22+RawGBw!AG22+RawLIw!AG22+RawMAw!AG22+RawNGw!AG22+RawNIw!AG22+RawSEw!AG22+RawSIw!AG22+RawTBw!AG22","v":4487.9109959173375},{"$f":"RawBUw!AH22+RawCIw!AH22+RawGAw!AH22+RawGHw!AH22+RawGUw!AH22+RawGBw!AH22+RawLIw!AH22+RawMAw!AH22+RawNGw!AH22+RawNIw!AH22+RawSEw!AH22+RawSIw!AH22+RawTBw!AH22","v":826.93659943000057},{"$f":"RawBUw!AI22+RawCIw!AI22+RawGAw!AI22+RawGHw!AI22+RawGUw!AI22+RawGBw!AI22+RawLIw!AI22+RawMAw!AI22+RawNGw!AI22+RawNIw!AI22+RawSEw!AI22+RawSIw!AI22+RawTBw!AI22","v":2846.6851170781756},{"$f":"RawBUw!AJ22+RawCIw!AJ22+RawGAw!AJ22+RawGHw!AJ22+RawGUw!AJ22+RawGBw!AJ22+RawLIw!AJ22+RawMAw!AJ22+RawNGw!AJ22+RawNIw!AJ22+RawSEw!AJ22+RawSIw!AJ22+RawTBw!AJ22","v":0},{"$f":"RawBUw!AK22+RawCIw!AK22+RawGAw!AK22+RawGHw!AK22+RawGUw!AK22+RawGBw!AK22+RawLIw!AK22+RawMAw!AK22+RawNGw!AK22+RawNIw!AK22+RawSEw!AK22+RawSIw!AK22+RawTBw!AK22","v":8161.5327124255145}]
[null,2017,{"$f":"RawBUw!T23+RawCIw!T23+RawGAw!T23+RawGHw!T23+RawGUw!T23+RawGBw!T23+RawLIw!T23+RawMAw!T23+RawNGw!T23+RawNIw!T23+RawSEw!T23+RawSIw!T23+RawTBw!T23","v":1088.6791517166562},{"$f":"RawBUw!U23+RawCIw!U23+RawGAw!U23+RawGHw!U23+RawGUw!U23+RawGBw!U23+RawLIw!U23+RawMAw!U23+RawNGw!U23+RawNIw!U23+RawSEw!U23+RawSIw!U23+RawTBw!U23","v":3700.914074965739},{"$f":"RawBUw!V23+RawCIw!V23+RawGAw!V23+RawGHw!V23+RawGUw!V23+RawGBw!V23+RawLIw!V23+RawMAw!V23+RawNGw!V23+RawNIw!V23+RawSEw!V23+RawSIw!V23+RawTBw!V23","v":8223.5969219999988},{"$f":"RawBUw!W23+RawCIw!W23+RawGAw!W23+RawGHw!W23+RawGUw!W23+RawGBw!W23+RawLIw!W23+RawMAw!W23+RawNGw!W23+RawNIw!W23+RawSEw!W23+RawSIw!W23+RawTBw!W23","v":0},{"$f":"RawBUw!X23+RawCIw!X23+RawGAw!X23+RawGHw!X23+RawGUw!X23+RawGBw!X23+RawLIw!X23+RawMAw!X23+RawNGw!X23+RawNIw!X23+RawSEw!X23+RawSIw!X23+RawTBw!X23","v":13013.190148682394},{"$f":"RawBUw!Y23+RawCIw!Y23+RawGAw!Y23+RawGHw!Y23+RawGUw!Y23+RawGBw!Y23+RawLIw!Y23+RawMAw!Y23+RawNGw!Y23+RawNIw!Y23+RawSEw!Y23+RawSIw!Y23+RawTBw!Y23","v":1984.7417055659998},{"$f":"RawBUw!Z23+RawCIw!Z23+RawGAw!Z23+RawGHw!Z23+RawGUw!Z23+RawGBw!Z23+RawLIw!Z23+RawMAw!Z23+RawNGw!Z23+RawNIw!Z23+RawSEw!Z23+RawSIw!Z23+RawTBw!Z23","v":153.31694736908915},{"$f":"RawBUw!AA23+RawCIw!AA23+RawGAw!AA23+RawGHw!AA23+RawGUw!AA23+RawGBw!AA23+RawLIw!AA23+RawMAw!AA23+RawNGw!AA23+RawNIw!AA23+RawSEw!AA23+RawSIw!AA23+RawTBw!AA23","v":3013.8739992480769},{"$f":"RawBUw!AB23+RawCIw!AB23+RawGAw!AB23+RawGHw!AB23+RawGUw!AB23+RawGBw!AB23+RawLIw!AB23+RawMAw!AB23+RawNGw!AB23+RawNIw!AB23+RawSEw!AB23+RawSIw!AB23+RawTBw!AB23","v":3013.8739992480769},{"$f":"RawBUw!AC23+RawCIw!AC23+RawGAw!AC23+RawGHw!AC23+RawGUw!AC23+RawGBw!AC23+RawLIw!AC23+RawMAw!AC23+RawNGw!AC23+RawNIw!AC23+RawSEw!AC23+RawSIw!AC23+RawTBw!AC23+TransRaw!DB125","v":15151.248801617485},{"$f":"RawBUw!AD23+RawCIw!AD23+RawGAw!AD23+RawGHw!AD23+RawGUw!AD23+RawGBw!AD23+RawLIw!AD23+RawMAw!AD23+RawNGw!AD23+RawNIw!AD23+RawSEw!AD23+RawSIw!AD23+RawTBw!AD23","v":12592.299999999997},1203.2153618971504,137.35335181474321,{"$f":"RawBUw!AG23+RawCIw!AG23+RawGAw!AG23+RawGHw!AG23+RawGUw!AG23+RawGBw!AG23+RawLIw!AG23+RawMAw!AG23+RawNGw!AG23+RawNIw!AG23+RawSEw!AG23+RawSIw!AG23+RawTBw!AG23","v":8429.2061319470868},{"$f":"RawBUw!AH23+RawCIw!AH23+RawGAw!AH23+RawGHw!AH23+RawGUw!AH23+RawGBw!AH23+RawLIw!AH23+RawMAw!AH23+RawNGw!AH23+RawNIw!AH23+RawSEw!AH23+RawSIw!AH23+RawTBw!AH23","v":881.64043319000052},{"$f":"RawBUw!AI23+RawCIw!AI23+RawGAw!AI23+RawGHw!AI23+RawGUw!AI23+RawGBw!AI23+RawLIw!AI23+RawMAw!AI23+RawNGw!AI23+RawNIw!AI23+RawSEw!AI23+RawSIw!AI23+RawTBw!AI23","v":2029.3756241024514},{"$f":"RawBUw!AJ23+RawCIw!AJ23+RawGAw!AJ23+RawGHw!AJ23+RawGUw!AJ23+RawGBw!AJ23+RawLIw!AJ23+RawMAw!AJ23+RawNGw!AJ23+RawNIw!AJ23+RawSEw!AJ23+RawSIw!AJ23+RawTBw!AJ23","v":687.69},{"$f":"RawBUw!AK23+RawCIw!AK23+RawGAw!AK23+RawGHw!AK23+RawGUw!AK23+RawGBw!AK23+RawLIw!AK23+RawMAw!AK23+RawNGw!AK23+RawNIw!AK23+RawSEw!AK23+RawSIw!AK23+RawTBw!AK23","v":12027.912189239538}]
[null,2018,{"$f":"RawBUw!T24+RawCIw!T24+RawGAw!T24+RawGHw!T24+RawGUw!T24+RawGBw!T24+RawLIw!T24+RawMAw!T24+RawNGw!T24+RawNIw!T24+RawSEw!T24+RawSIw!T24+RawTBw!T24","v":1142.5971536497586},{"$f":"RawBUw!U24+RawCIw!U24+RawGAw!U24+RawGHw!U24+RawGUw!U24+RawGBw!U24+RawLIw!U24+RawMAw!U24+RawNGw!U24+RawNIw!U24+RawSEw!U24+RawSIw!U24+RawTBw!U24","v":4243.8539443599184},{"$f":"RawBUw!V24+RawCIw!V24+RawGAw!V24+RawGHw!V24+RawGUw!V24+RawGBw!V24+RawLIw!V24+RawMAw!V24+RawNGw!V24+RawNIw!V24+RawSEw!V24+RawSIw!V24+RawTBw!V24","v":7924.8180860000002},{"$f":"RawBUw!W24+RawCIw!W24+RawGAw!W24+RawGHw!W24+RawGUw!W24+RawGBw!W24+RawLIw!W24+RawMAw!W24+RawNGw!W24+RawNIw!W24+RawSEw!W24+RawSIw!W24+RawTBw!W24","v":0},{"$f":"RawBUw!X24+RawCIw!X24+RawGAw!X24+RawGHw!X24+RawGUw!X24+RawGBw!X24+RawLIw!X24+RawMAw!X24+RawNGw!X24+RawNIw!X24+RawSEw!X24+RawSIw!X24+RawTBw!X24","v":13311.269184009674},{"$f":"RawBUw!Y24+RawCIw!Y24+RawGAw!Y24+RawGHw!Y24+RawGUw!Y24+RawGBw!Y24+RawLIw!Y24+RawMAw!Y24+RawNGw!Y24+RawNIw!Y24+RawSEw!Y24+RawSIw!Y24+RawTBw!Y24","v":2187.4761686639999},{"$f":"RawBUw!Z24+RawCIw!Z24+RawGAw!Z24+RawGHw!Z24+RawGUw!Z24+RawGBw!Z24+RawLIw!Z24+RawMAw!Z24+RawNGw!Z24+RawNIw!Z24+RawSEw!Z24+RawSIw!Z24+RawTBw!Z24","v":153.31694736908915},{"$f":"RawBUw!AA24+RawCIw!AA24+RawGAw!AA24+RawGHw!AA24+RawGUw!AA24+RawGBw!AA24+RawLIw!AA24+RawMAw!AA24+RawNGw!AA24+RawNIw!AA24+RawSEw!AA24+RawSIw!AA24+RawTBw!AA24","v":2409.4955345148865},{"$f":"RawBUw!AB24+RawCIw!AB24+RawGAw!AB24+RawGHw!AB24+RawGUw!AB24+RawGBw!AB24+RawLIw!AB24+RawMAw!AB24+RawNGw!AB24+RawNIw!AB24+RawSEw!AB24+RawSIw!AB24+RawTBw!AB24","v":2409.495534514886},{"$f":"RawBUw!AC24+RawCIw!AC24+RawGAw!AC24+RawGHw!AC24+RawGUw!AC24+RawGBw!AC24+RawLIw!AC24+RawMAw!AC24+RawNGw!AC24+RawNIw!AC24+RawSEw!AC24+RawSIw!AC24+RawTBw!AC24+TransRaw!DB126","v":15652.062300042764},{"$f":"RawBUw!AD24+RawCIw!AD24+RawGAw!AD24+RawGHw!AD24+RawGUw!AD24+RawGBw!AD24+RawLIw!AD24+RawMAw!AD24+RawNGw!AD24+RawNIw!AD24+RawSEw!AD24+RawSIw!AD24+RawTBw!AD24","v":13434.1},1165.0994335342718,133.00221843998537,{"$f":"RawBUw!AG24+RawCIw!AG24+RawGAw!AG24+RawGHw!AG24+RawGUw!AG24+RawGBw!AG24+RawLIw!AG24+RawMAw!AG24+RawNGw!AG24+RawNIw!AG24+RawSEw!AG24+RawSIw!AG24+RawTBw!AG24","v":4923.8475050157031},{"$f":"RawBUw!AH24+RawCIw!AH24+RawGAw!AH24+RawGHw!AH24+RawGUw!AH24+RawGBw!AH24+RawLIw!AH24+RawMAw!AH24+RawNGw!AH24+RawNIw!AH24+RawSEw!AH24+RawSIw!AH24+RawTBw!AH24","v":718.4236275650004},{"$f":"RawBUw!AI24+RawCIw!AI24+RawGAw!AI24+RawGHw!AI24+RawGUw!AI24+RawGBw!AI24+RawLIw!AI24+RawMAw!AI24+RawNGw!AI24+RawNIw!AI24+RawSEw!AI24+RawSIw!AI24+RawTBw!AI24","v":2222.7549115839856},{"$f":"RawBUw!AJ24+RawCIw!AJ24+RawGAw!AJ24+RawGHw!AJ24+RawGUw!AJ24+RawGBw!AJ24+RawLIw!AJ24+RawMAw!AJ24+RawNGw!AJ24+RawNIw!AJ24+RawSEw!AJ24+RawSIw!AJ24+RawTBw!AJ24","v":0},{"$f":"RawBUw!AK24+RawCIw!AK24+RawGAw!AK24+RawGHw!AK24+RawGUw!AK24+RawGBw!AK24+RawLIw!AK24+RawMAw!AK24+RawNGw!AK24+RawNIw!AK24+RawSEw!AK24+RawSIw!AK24+RawTBw!AK24","v":7865.0260441646897}]
[null,2019,{"$f":"RawBUw!T25+RawCIw!T25+RawGAw!T25+RawGHw!T25+RawGUw!T25+RawGBw!T25+RawLIw!T25+RawMAw!T25+RawNGw!T25+RawNIw!T25+RawSEw!T25+RawSIw!T25+RawTBw!T25","v":1192.2021025930778},{"$f":"RawBUw!U25+RawCIw!U25+RawGAw!U25+RawGHw!U25+RawGUw!U25+RawGBw!U25+RawLIw!U25+RawMAw!U25+RawNGw!U25+RawNIw!U25+RawSEw!U25+RawSIw!U25+RawTBw!U25","v":4723.9361617638124},{"$f":"RawBUw!V25+RawCIw!V25+RawGAw!V25+RawGHw!V25+RawGUw!V25+RawGBw!V25+RawLIw!V25+RawMAw!V25+RawNGw!V25+RawNIw!V25+RawSEw!V25+RawSIw!V25+RawTBw!V25","v":8298.0485160000007},{"$f":"RawBUw!W25+RawCIw!W25+RawGAw!W25+RawGHw!W25+RawGUw!W25+RawGBw!W25+RawLIw!W25+RawMAw!W25+RawNGw!W25+RawNIw!W25+RawSEw!W25+RawSIw!W25+RawTBw!W25","v":0},{"$f":"RawBUw!X25+RawCIw!X25+RawGAw!X25+RawGHw!X25+RawGUw!X25+RawGBw!X25+RawLIw!X25+RawMAw!X25+RawNGw!X25+RawNIw!X25+RawSEw!X25+RawSIw!X25+RawTBw!X25","v":14214.186780356891},{"$f":"RawBUw!Y25+RawCIw!Y25+RawGAw!Y25+RawGHw!Y25+RawGUw!Y25+RawGBw!Y25+RawLIw!Y25+RawMAw!Y25+RawNGw!Y25+RawNIw!Y25+RawSEw!Y25+RawSIw!Y25+RawTBw!Y25","v":2441.3969122140002},{"$f":"RawBUw!Z25+RawCIw!Z25+RawGAw!Z25+RawGHw!Z25+RawGUw!Z25+RawGBw!Z25+RawLIw!Z25+RawMAw!Z25+RawNGw!Z25+RawNIw!Z25+RawSEw!Z25+RawSIw!Z25+RawTBw!Z25","v":153.31694736908915},{"$f":"RawBUw!AA25+RawCIw!AA25+RawGAw!AA25+RawGHw!AA25+RawGUw!AA25+RawGBw!AA25+RawLIw!AA25+RawMAw!AA25+RawNGw!AA25+RawNIw!AA25+RawSEw!AA25+RawSIw!AA25+RawTBw!AA25","v":1696.3599333216443},{"$f":"RawBUw!AB25+RawCIw!AB25+RawGAw!AB25+RawGHw!AB25+RawGUw!AB25+RawGBw!AB25+RawLIw!AB25+RawMAw!AB25+RawNGw!AB25+RawNIw!AB25+RawSEw!AB25+RawSIw!AB25+RawTBw!AB25","v":1696.3599333216443},{"$f":"RawBUw!AC25+RawCIw!AC25+RawGAw!AC25+RawGHw!AC25+RawGUw!AC25+RawGBw!AC25+RawLIw!AC25+RawMAw!AC25+RawNGw!AC25+RawNIw!AC25+RawSEw!AC25+RawSIw!AC25+RawTBw!AC25+TransRaw!DB127","v":16808.90063993998},{"$f":"RawBUw!AD25+RawCIw!AD25+RawGAw!AD25+RawGHw!AD25+RawGUw!AD25+RawGBw!AD25+RawLIw!AD25+RawMAw!AD25+RawNGw!AD25+RawNIw!AD25+RawSEw!AD25+RawSIw!AD25+RawTBw!AD25","v":14581.599999999995},1152.7473418513734,131.59216231180062,{"$f":"RawBUw!AG25+RawCIw!AG25+RawGAw!AG25+RawGHw!AG25+RawGUw!AG25+RawGBw!AG25+RawLIw!AG25+RawMAw!AG25+RawNGw!AG25+RawNIw!AG25+RawSEw!AG25+RawSIw!AG25+RawTBw!AG25","v":4429.6995724789031},{"$f":"RawBUw!AH25+RawCIw!AH25+RawGAw!AH25+RawGHw!AH25+RawGUw!AH25+RawGBw!AH25+RawLIw!AH25+RawMAw!AH25+RawNGw!AH25+RawNIw!AH25+RawSEw!AH25+RawSIw!AH25+RawTBw!AH25","v":532.50975052000047},{"$f":"RawBUw!AI25+RawCIw!AI25+RawGAw!AI25+RawGHw!AI25+RawGUw!AI25+RawGBw!AI25+RawLIw!AI25+RawMAw!AI25+RawNGw!AI25+RawNIw!AI25+RawSEw!AI25+RawSIw!AI25+RawTBw!AI25","v":2783.954791179201},{"$f":"RawBUw!AJ25+RawCIw!AJ25+RawGAw!AJ25+RawGHw!AJ25+RawGUw!AJ25+RawGBw!AJ25+RawLIw!AJ25+RawMAw!AJ25+RawNGw!AJ25+RawNIw!AJ25+RawSEw!AJ25+RawSIw!AJ25+RawTBw!AJ25","v":0},{"$f":"RawBUw!AK25+RawCIw!AK25+RawGAw!AK25+RawGHw!AK25+RawGUw!AK25+RawGBw!AK25+RawLIw!AK25+RawMAw!AK25+RawNGw!AK25+RawNIw!AK25+RawSEw!AK25+RawSIw!AK25+RawTBw!AK25","v":7746.1641141781047}]
[null,2020,{"$f":"RawBUw!T26+RawCIw!T26+RawGAw!T26+RawGHw!T26+RawGUw!T26+RawGBw!T26+RawLIw!T26+RawMAw!T26+RawNGw!T26+RawNIw!T26+RawSEw!T26+RawSIw!T26+RawTBw!T26","v":1265.1743747845974},{"$f":"RawBUw!U26+RawCIw!U26+RawGAw!U26+RawGHw!U26+RawGUw!U26+RawGBw!U26+RawLIw!U26+RawMAw!U26+RawNGw!U26+RawNIw!U26+RawSEw!U26+RawSIw!U26+RawTBw!U26","v":5401.5693196330712},{"$f":"RawBUw!V26+RawCIw!V26+RawGAw!V26+RawGHw!V26+RawGUw!V26+RawGBw!V26+RawLIw!V26+RawMAw!V26+RawNGw!V26+RawNIw!V26+RawSEw!V26+RawSIw!V26+RawTBw!V26","v":8288.4249233999981},{"$f":"RawBUw!W26+RawCIw!W26+RawGAw!W26+RawGHw!W26+RawGUw!W26+RawGBw!W26+RawLIw!W26+RawMAw!W26+RawNGw!W26+RawNIw!W26+RawSEw!W26+RawSIw!W26+RawTBw!W26","v":0},{"$f":"RawBUw!X26+RawCIw!X26+RawGAw!X26+RawGHw!X26+RawGUw!X26+RawGBw!X26+RawLIw!X26+RawMAw!X26+RawNGw!X26+RawNIw!X26+RawSEw!X26+RawSIw!X26+RawTBw!X26","v":14955.168617817671},{"$f":"RawBUw!Y26+RawCIw!Y26+RawGAw!Y26+RawGHw!Y26+RawGUw!Y26+RawGBw!Y26+RawLIw!Y26+RawMAw!Y26+RawNGw!Y26+RawNIw!Y26+RawSEw!Y26+RawSIw!Y26+RawTBw!Y26","v":2662.896403452},{"$f":"RawBUw!Z26+RawCIw!Z26+RawGAw!Z26+RawGHw!Z26+RawGUw!Z26+RawGBw!Z26+RawLIw!Z26+RawMAw!Z26+RawNGw!Z26+RawNIw!Z26+RawSEw!Z26+RawSIw!Z26+RawTBw!Z26","v":153.31694736908915},{"$f":"RawBUw!AA26+RawCIw!AA26+RawGAw!AA26+RawGHw!AA26+RawGUw!AA26+RawGBw!AA26+RawLIw!AA26+RawMAw!AA26+RawNGw!AA26+RawNIw!AA26+RawSEw!AA26+RawSIw!AA26+RawTBw!AA26","v":2517.3589804002049},{"$f":"RawBUw!AB26+RawCIw!AB26+RawGAw!AB26+RawGHw!AB26+RawGUw!AB26+RawGBw!AB26+RawLIw!AB26+RawMAw!AB26+RawNGw!AB26+RawNIw!AB26+RawSEw!AB26+RawSIw!AB26+RawTBw!AB26","v":2517.3589804002049},{"$f":"RawBUw!AC26+RawCIw!AC26+RawGAw!AC26+RawGHw!AC26+RawGUw!AC26+RawGBw!AC26+RawLIw!AC26+RawMAw!AC26+RawNGw!AC26+RawNIw!AC26+RawSEw!AC26+RawSIw!AC26+RawTBw!AC26+TransRaw!DB128","v":17771.381968638761},{"$f":"RawBUw!AD26+RawCIw!AD26+RawGAw!AD26+RawGHw!AD26+RawGUw!AD26+RawGBw!AD26+RawLIw!AD26+RawMAw!AD26+RawNGw!AD26+RawNIw!AD26+RawSEw!AD26+RawSIw!AD26+RawTBw!AD26","v":15600.3},1139.1692447349578,130.04215122545182,{"$f":"RawBUw!AG26+RawCIw!AG26+RawGAw!AG26+RawGHw!AG26+RawGUw!AG26+RawGBw!AG26+RawLIw!AG26+RawMAw!AG26+RawNGw!AG26+RawNIw!AG26+RawSEw!AG26+RawSIw!AG26+RawTBw!AG26","v":6383.5629267587383},{"$f":"RawBUw!AH26+RawCIw!AH26+RawGAw!AH26+RawGHw!AH26+RawGUw!AH26+RawGBw!AH26+RawLIw!AH26+RawMAw!AH26+RawNGw!AH26+RawNIw!AH26+RawSEw!AH26+RawSIw!AH26+RawTBw!AH26","v":795.59240512500071},{"$f":"RawBUw!AI26+RawCIw!AI26+RawGAw!AI26+RawGHw!AI26+RawGUw!AI26+RawGBw!AI26+RawLIw!AI26+RawMAw!AI26+RawNGw!AI26+RawNIw!AI26+RawSEw!AI26+RawSIw!AI26+RawTBw!AI26","v":2428.4922974572228},{"$f":"RawBUw!AJ26+RawCIw!AJ26+RawGAw!AJ26+RawGHw!AJ26+RawGUw!AJ26+RawGBw!AJ26+RawLIw!AJ26+RawMAw!AJ26+RawNGw!AJ26+RawNIw!AJ26+RawSEw!AJ26+RawSIw!AJ26+RawTBw!AJ26","v":0},{"$f":"RawBUw!AK26+RawCIw!AK26+RawGAw!AK26+RawGHw!AK26+RawGUw!AK26+RawGBw!AK26+RawLIw!AK26+RawMAw!AK26+RawNGw!AK26+RawNIw!AK26+RawSEw!AK26+RawSIw!AK26+RawTBw!AK26","v":9607.6476293409578}]
[null,2021,{"$f":"RawBUw!T27+RawCIw!T27+RawGAw!T27+RawGHw!T27+RawGUw!T27+RawGBw!T27+RawLIw!T27+RawMAw!T27+RawNGw!T27+RawNIw!T27+RawSEw!T27+RawSIw!T27+RawTBw!T27","v":1180.6929433028281},{"$f":"RawBUw!U27+RawCIw!U27+RawGAw!U27+RawGHw!U27+RawGUw!U27+RawGBw!U27+RawLIw!U27+RawMAw!U27+RawNGw!U27+RawNIw!U27+RawSEw!U27+RawSIw!U27+RawTBw!U27","v":5966.9282827450115},{"$f":"RawBUw!V27+RawCIw!V27+RawGAw!V27+RawGHw!V27+RawGUw!V27+RawGBw!V27+RawLIw!V27+RawMAw!V27+RawNGw!V27+RawNIw!V27+RawSEw!V27+RawSIw!V27+RawTBw!V27","v":8559.9581551999963},{"$f":"RawBUw!W27+RawCIw!W27+RawGAw!W27+RawGHw!W27+RawGUw!W27+RawGBw!W27+RawLIw!W27+RawMAw!W27+RawNGw!W27+RawNIw!W27+RawSEw!W27+RawSIw!W27+RawTBw!W27","v":0},{"$f":"RawBUw!X27+RawCIw!X27+RawGAw!X27+RawGHw!X27+RawGUw!X27+RawGBw!X27+RawLIw!X27+RawMAw!X27+RawNGw!X27+RawNIw!X27+RawSEw!X27+RawSIw!X27+RawTBw!X27","v":15707.579381247839},{"$f":"RawBUw!Y27+RawCIw!Y27+RawGAw!Y27+RawGHw!Y27+RawGUw!Y27+RawGBw!Y27+RawLIw!Y27+RawMAw!Y27+RawNGw!Y27+RawNIw!Y27+RawSEw!Y27+RawSIw!Y27+RawTBw!Y27","v":2952.1086150660008},{"$f":"RawBUw!Z27+RawCIw!Z27+RawGAw!Z27+RawGHw!Z27+RawGUw!Z27+RawGBw!Z27+RawLIw!Z27+RawMAw!Z27+RawNGw!Z27+RawNIw!Z27+RawSEw!Z27+RawSIw!Z27+RawTBw!Z27","v":153.31694736908915},{"$f":"RawBUw!AA27+RawCIw!AA27+RawGAw!AA27+RawGHw!AA27+RawGUw!AA27+RawGBw!AA27+RawLIw!AA27+RawMAw!AA27+RawNGw!AA27+RawNIw!AA27+RawSEw!AA27+RawSIw!AA27+RawTBw!AA27","v":1816.4249412837121},{"$f":"RawBUw!AB27+RawCIw!AB27+RawGAw!AB27+RawGHw!AB27+RawGUw!AB27+RawGBw!AB27+RawLIw!AB27+RawMAw!AB27+RawNGw!AB27+RawNIw!AB27+RawSEw!AB27+RawSIw!AB27+RawTBw!AB27","v":1816.4249412837116},{"$f":"RawBUw!AC27+RawCIw!AC27+RawGAw!AC27+RawGHw!AC27+RawGUw!AC27+RawGBw!AC27+RawLIw!AC27+RawMAw!AC27+RawNGw!AC27+RawNIw!AC27+RawSEw!AC27+RawSIw!AC27+RawTBw!AC27+TransRaw!DB129","v":18813.004943682929},{"$f":"RawBUw!AD27+RawCIw!AD27+RawGAw!AD27+RawGHw!AD27+RawGUw!AD27+RawGBw!AD27+RawLIw!AD27+RawMAw!AD27+RawNGw!AD27+RawNIw!AD27+RawSEw!AD27+RawSIw!AD27+RawTBw!AD27","v":16622},1131.8135569536114,129.20246083945335,{"$f":"RawBUw!AG27+RawCIw!AG27+RawGAw!AG27+RawGHw!AG27+RawGUw!AG27+RawGBw!AG27+RawLIw!AG27+RawMAw!AG27+RawNGw!AG27+RawNIw!AG27+RawSEw!AG27+RawSIw!AG27+RawTBw!AG27","v":4995.2512332402039},{"$f":"RawBUw!AH27+RawCIw!AH27+RawGAw!AH27+RawGHw!AH27+RawGUw!AH27+RawGBw!AH27+RawLIw!AH27+RawMAw!AH27+RawNGw!AH27+RawNIw!AH27+RawSEw!AH27+RawSIw!AH27+RawTBw!AH27","v":1836.5541603750009},{"$f":"RawBUw!AI27+RawCIw!AI27+RawGAw!AI27+RawGHw!AI27+RawGUw!AI27+RawGBw!AI27+RawLIw!AI27+RawMAw!AI27+RawNGw!AI27+RawNIw!AI27+RawSEw!AI27+RawSIw!AI27+RawTBw!AI27","v":3170.8859659659279},{"$f":"RawBUw!AJ27+RawCIw!AJ27+RawGAw!AJ27+RawGHw!AJ27+RawGUw!AJ27+RawGBw!AJ27+RawLIw!AJ27+RawMAw!AJ27+RawNGw!AJ27+RawNIw!AJ27+RawSEw!AJ27+RawSIw!AJ27+RawTBw!AJ27","v":0},{"$f":"RawBUw!AK27+RawCIw!AK27+RawGAw!AK27+RawGHw!AK27+RawGUw!AK27+RawGBw!AK27+RawLIw!AK27+RawMAw!AK27+RawNGw!AK27+RawNIw!AK27+RawSEw!AK27+RawSIw!AK27+RawTBw!AK27","v":10002.691359581135}]
[null,2022,{"$f":"RawBUw!T28+RawCIw!T28+RawGAw!T28+RawGHw!T28+RawGUw!T28+RawGBw!T28+RawLIw!T28+RawMAw!T28+RawNGw!T28+RawNIw!T28+RawSEw!T28+RawSIw!T28+RawTBw!T28","v":1220.2569503816694},{"$f":"RawBUw!U28+RawCIw!U28+RawGAw!U28+RawGHw!U28+RawGUw!U28+RawGBw!U28+RawLIw!U28+RawMAw!U28+RawNGw!U28+RawNIw!U28+RawSEw!U28+RawSIw!U28+RawTBw!U28","v":6529.0388478346249},{"$f":"RawBUw!V28+RawCIw!V28+RawGAw!V28+RawGHw!V28+RawGUw!V28+RawGBw!V28+RawLIw!V28+RawMAw!V28+RawNGw!V28+RawNIw!V28+RawSEw!V28+RawSIw!V28+RawTBw!V28","v":8744.3516500000005},{"$f":"RawBUw!W28+RawCIw!W28+RawGAw!W28+RawGHw!W28+RawGUw!W28+RawGBw!W28+RawLIw!W28+RawMAw!W28+RawNGw!W28+RawNIw!W28+RawSEw!W28+RawSIw!W28+RawTBw!W28","v":0},{"$f":"RawBUw!X28+RawCIw!X28+RawGAw!X28+RawGHw!X28+RawGUw!X28+RawGBw!X28+RawLIw!X28+RawMAw!X28+RawNGw!X28+RawNIw!X28+RawSEw!X28+RawSIw!X28+RawTBw!X28","v":16493.647448216292},{"$f":"RawBUw!Y28+RawCIw!Y28+RawGAw!Y28+RawGHw!Y28+RawGUw!Y28+RawGBw!Y28+RawLIw!Y28+RawMAw!Y28+RawNGw!Y28+RawNIw!Y28+RawSEw!Y28+RawSIw!Y28+RawTBw!Y28","v":3207.8429103180001},{"$f":"RawBUw!Z28+RawCIw!Z28+RawGAw!Z28+RawGHw!Z28+RawGUw!Z28+RawGBw!Z28+RawLIw!Z28+RawMAw!Z28+RawNGw!Z28+RawNIw!Z28+RawSEw!Z28+RawSIw!Z28+RawTBw!Z28","v":153.31694736908915},{"$f":"RawBUw!AA28+RawCIw!AA28+RawGAw!AA28+RawGHw!AA28+RawGUw!AA28+RawGBw!AA28+RawLIw!AA28+RawMAw!AA28+RawNGw!AA28+RawNIw!AA28+RawSEw!AA28+RawSIw!AA28+RawTBw!AA28","v":1650.7857305966131},{"$f":"RawBUw!AB28+RawCIw!AB28+RawGAw!AB28+RawGHw!AB28+RawGUw!AB28+RawGBw!AB28+RawLIw!AB28+RawMAw!AB28+RawNGw!AB28+RawNIw!AB28+RawSEw!AB28+RawSIw!AB28+RawTBw!AB28","v":1650.7857305966127},{"$f":"RawBUw!AC28+RawCIw!AC28+RawGAw!AC28+RawGHw!AC28+RawGUw!AC28+RawGBw!AC28+RawLIw!AC28+RawMAw!AC28+RawNGw!AC28+RawNIw!AC28+RawSEw!AC28+RawSIw!AC28+RawTBw!AC28+TransRaw!DB130","v":19854.807305903385},{"$f":"RawBUw!AD28+RawCIw!AD28+RawGAw!AD28+RawGHw!AD28+RawGUw!AD28+RawGBw!AD28+RawLIw!AD28+RawMAw!AD28+RawNGw!AD28+RawNIw!AD28+RawSEw!AD28+RawSIw!AD28+RawTBw!AD28","v":17553.999999999996},1131.070257827469,129.11760934103529,{"$f":"RawBUw!AG28+RawCIw!AG28+RawGAw!AG28+RawGHw!AG28+RawGUw!AG28+RawGBw!AG28+RawLIw!AG28+RawMAw!AG28+RawNGw!AG28+RawNIw!AG28+RawSEw!AG28+RawSIw!AG28+RawTBw!AG28","v":4733.3975741270779},{"$f":"RawBUw!AH28+RawCIw!AH28+RawGAw!AH28+RawGHw!AH28+RawGUw!AH28+RawGBw!AH28+RawLIw!AH28+RawMAw!AH28+RawNGw!AH28+RawNIw!AH28+RawSEw!AH28+RawSIw!AH28+RawTBw!AH28","v":1845.3444710800009},{"$f":"RawBUw!AI28+RawCIw!AI28+RawGAw!AI28+RawGHw!AI28+RawGUw!AI28+RawGBw!AI28+RawLIw!AI28+RawMAw!AI28+RawNGw!AI28+RawNIw!AI28+RawSEw!AI28+RawSIw!AI28+RawTBw!AI28","v":2803.8383417676546},{"$f":"RawBUw!AJ28+RawCIw!AJ28+RawGAw!AJ28+RawGHw!AJ28+RawGUw!AJ28+RawGBw!AJ28+RawLIw!AJ28+RawMAw!AJ28+RawNGw!AJ28+RawNIw!AJ28+RawSEw!AJ28+RawSIw!AJ28+RawTBw!AJ28","v":0},{"$f":"RawBUw!AK28+RawCIw!AK28+RawGAw!AK28+RawGHw!AK28+RawGUw!AK28+RawGBw!AK28+RawLIw!AK28+RawMAw!AK28+RawNGw!AK28+RawNIw!AK28+RawSEw!AK28+RawSIw!AK28+RawTBw!AK28","v":9382.5803869747342}]
[null,2023,{"$f":"RawBUw!T29+RawCIw!T29+RawGAw!T29+RawGHw!T29+RawGUw!T29+RawGBw!T29+RawLIw!T29+RawMAw!T29+RawNGw!T29+RawNIw!T29+RawSEw!T29+RawSIw!T29+RawTBw!T29","v":1302.1670532340477},{"$f":"RawBUw!U29+RawCIw!U29+RawGAw!U29+RawGHw!U29+RawGUw!U29+RawGBw!U29+RawLIw!U29+RawMAw!U29+RawNGw!U29+RawNIw!U29+RawSEw!U29+RawSIw!U29+RawTBw!U29","v":7197.0631937276012},{"$f":"RawBUw!V29+RawCIw!V29+RawGAw!V29+RawGHw!V29+RawGUw!V29+RawGBw!V29+RawLIw!V29+RawMAw!V29+RawNGw!V29+RawNIw!V29+RawSEw!V29+RawSIw!V29+RawTBw!V29","v":8778.6477500000001},{"$f":"RawBUw!W29+RawCIw!W29+RawGAw!W29+RawGHw!W29+RawGUw!W29+RawGBw!W29+RawLIw!W29+RawMAw!W29+RawNGw!W29+RawNIw!W29+RawSEw!W29+RawSIw!W29+RawTBw!W29","v":0},{"$f":"RawBUw!X29+RawCIw!X29+RawGAw!X29+RawGHw!X29+RawGUw!X29+RawGBw!X29+RawLIw!X29+RawMAw!X29+RawNGw!X29+RawNIw!X29+RawSEw!X29+RawSIw!X29+RawTBw!X29","v":17277.877996961648},{"$f":"RawBUw!Y29+RawCIw!Y29+RawGAw!Y29+RawGHw!Y29+RawGUw!Y29+RawGBw!Y29+RawLIw!Y29+RawMAw!Y29+RawNGw!Y29+RawNIw!Y29+RawSEw!Y29+RawSIw!Y29+RawTBw!Y29","v":3527.1425499360003},{"$f":"RawBUw!Z29+RawCIw!Z29+RawGAw!Z29+RawGHw!Z29+RawGUw!Z29+RawGBw!Z29+RawLIw!Z29+RawMAw!Z29+RawNGw!Z29+RawNIw!Z29+RawSEw!Z29+RawSIw!Z29+RawTBw!Z29","v":153.31694736908915},{"$f":"RawBUw!AA29+RawCIw!AA29+RawGAw!AA29+RawGHw!AA29+RawGUw!AA29+RawGBw!AA29+RawLIw!AA29+RawMAw!AA29+RawNGw!AA29+RawNIw!AA29+RawSEw!AA29+RawSIw!AA29+RawTBw!AA29","v":1951.3160999896782},{"$f":"RawBUw!AB29+RawCIw!AB29+RawGAw!AB29+RawGHw!AB29+RawGUw!AB29+RawGBw!AB29+RawLIw!AB29+RawMAw!AB29+RawNGw!AB29+RawNIw!AB29+RawSEw!AB29+RawSIw!AB29+RawTBw!AB29","v":1951.3160999896782},{"$f":"RawBUw!AC29+RawCIw!AC29+RawGAw!AC29+RawGHw!AC29+RawGUw!AC29+RawGBw!AC29+RawLIw!AC29+RawMAw!AC29+RawNGw!AC29+RawNIw!AC29+RawSEw!AC29+RawSIw!AC29+RawTBw!AC29+TransRaw!DB131","v":20958.337494266736},{"$f":"RawBUw!AD29+RawCIw!AD29+RawGAw!AD29+RawGHw!AD29+RawGUw!AD29+RawGBw!AD29+RawLIw!AD29+RawMAw!AD29+RawNGw!AD29+RawNIw!AD29+RawSEw!AD29+RawSIw!AD29+RawTBw!AD29","v":18539.7},1130.457207736195,129.04762645390355,{"$f":"RawBUw!AG29+RawCIw!AG29+RawGAw!AG29+RawGHw!AG29+RawGUw!AG29+RawGBw!AG29+RawLIw!AG29+RawMAw!AG29+RawNGw!AG29+RawNIw!AG29+RawSEw!AG29+RawSIw!AG29+RawTBw!AG29","v":6224.0610589286043},{"$f":"RawBUw!AH29+RawCIw!AH29+RawGAw!AH29+RawGHw!AH29+RawGUw!AH29+RawGBw!AH29+RawLIw!AH29+RawMAw!AH29+RawNGw!AH29+RawNIw!AH29+RawSEw!AH29+RawSIw!AH29+RawTBw!AH29","v":1028.5289635550007},{"$f":"RawBUw!AI29+RawCIw!AI29+RawGAw!AI29+RawGHw!AI29+RawGUw!AI29+RawGBw!AI29+RawLIw!AI29+RawMAw!AI29+RawNGw!AI29+RawNIw!AI29+RawSEw!AI29+RawSIw!AI29+RawTBw!AI29","v":3500.7607063078935},{"$f":"RawBUw!AJ29+RawCIw!AJ29+RawGAw!AJ29+RawGHw!AJ29+RawGUw!AJ29+RawGBw!AJ29+RawLIw!AJ29+RawMAw!AJ29+RawNGw!AJ29+RawNIw!AJ29+RawSEw!AJ29+RawSIw!AJ29+RawTBw!AJ29","v":0},{"$f":"RawBUw!AK29+RawCIw!AK29+RawGAw!AK29+RawGHw!AK29+RawGUw!AK29+RawGBw!AK29+RawLIw!AK29+RawMAw!AK29+RawNGw!AK29+RawNIw!AK29+RawSEw!AK29+RawSIw!AK29+RawTBw!AK29","v":10753.350728791498}]
[null,2024,{"$f":"RawBUw!T30+RawCIw!T30+RawGAw!T30+RawGHw!T30+RawGUw!T30+RawGBw!T30+RawLIw!T30+RawMAw!T30+RawNGw!T30+RawNIw!T30+RawSEw!T30+RawSIw!T30+RawTBw!T30","v":1405.7898143484274},{"$f":"RawBUw!U30+RawCIw!U30+RawGAw!U30+RawGHw!U30+RawGUw!U30+RawGBw!U30+RawLIw!U30+RawMAw!U30+RawNGw!U30+RawNIw!U30+RawSEw!U30+RawSIw!U30+RawTBw!U30","v":7794.9850970122579},{"$f":"RawBUw!V30+RawCIw!V30+RawGAw!V30+RawGHw!V30+RawGUw!V30+RawGBw!V30+RawLIw!V30+RawMAw!V30+RawNGw!V30+RawNIw!V30+RawSEw!V30+RawSIw!V30+RawTBw!V30","v":8961.5390499999976},{"$f":"RawBUw!W30+RawCIw!W30+RawGAw!W30+RawGHw!W30+RawGUw!W30+RawGBw!W30+RawLIw!W30+RawMAw!W30+RawNGw!W30+RawNIw!W30+RawSEw!W30+RawSIw!W30+RawTBw!W30","v":0},{"$f":"RawBUw!X30+RawCIw!X30+RawGAw!X30+RawGHw!X30+RawGUw!X30+RawGBw!X30+RawLIw!X30+RawMAw!X30+RawNGw!X30+RawNIw!X30+RawSEw!X30+RawSIw!X30+RawTBw!X30","v":18162.313961360687},{"$f":"RawBUw!Y30+RawCIw!Y30+RawGAw!Y30+RawGHw!Y30+RawGUw!Y30+RawGBw!Y30+RawLIw!Y30+RawMAw!Y30+RawNGw!Y30+RawNIw!Y30+RawSEw!Y30+RawSIw!Y30+RawTBw!Y30","v":3876.7726217100007},{"$f":"RawBUw!Z30+RawCIw!Z30+RawGAw!Z30+RawGHw!Z30+RawGUw!Z30+RawGBw!Z30+RawLIw!Z30+RawMAw!Z30+RawNGw!Z30+RawNIw!Z30+RawSEw!Z30+RawSIw!Z30+RawTBw!Z30","v":153.31694736908915},{"$f":"RawBUw!AA30+RawCIw!AA30+RawGAw!AA30+RawGHw!AA30+RawGUw!AA30+RawGBw!AA30+RawLIw!AA30+RawMAw!AA30+RawNGw!AA30+RawNIw!AA30+RawSEw!AA30+RawSIw!AA30+RawTBw!AA30","v":1772.3302296064765},{"$f":"RawBUw!AB30+RawCIw!AB30+RawGAw!AB30+RawGHw!AB30+RawGUw!AB30+RawGBw!AB30+RawLIw!AB30+RawMAw!AB30+RawNGw!AB30+RawNIw!AB30+RawSEw!AB30+RawSIw!AB30+RawTBw!AB30","v":1772.3302296064762},{"$f":"RawBUw!AC30+RawCIw!AC30+RawGAw!AC30+RawGHw!AC30+RawGUw!AC30+RawGBw!AC30+RawLIw!AC30+RawMAw!AC30+RawNGw!AC30+RawNIw!AC30+RawSEw!AC30+RawSIw!AC30+RawTBw!AC30+TransRaw!DB132","v":22192.403530439769},{"$f":"RawBUw!AD30+RawCIw!AD30+RawGAw!AD30+RawGHw!AD30+RawGUw!AD30+RawGBw!AD30+RawLIw!AD30+RawMAw!AD30+RawNGw!AD30+RawNIw!AD30+RawSEw!AD30+RawSIw!AD30+RawTBw!AD30","v":19582.900000000001},1133.2541927109758,129.36691697613878,{"$f":"RawBUw!AG30+RawCIw!AG30+RawGAw!AG30+RawGHw!AG30+RawGUw!AG30+RawGBw!AG30+RawLIw!AG30+RawMAw!AG30+RawNGw!AG30+RawNIw!AG30+RawSEw!AG30+RawSIw!AG30+RawTBw!AG30","v":5383.4985229779304},{"$f":"RawBUw!AH30+RawCIw!AH30+RawGAw!AH30+RawGHw!AH30+RawGUw!AH30+RawGBw!AH30+RawLIw!AH30+RawMAw!AH30+RawNGw!AH30+RawNIw!AH30+RawSEw!AH30+RawSIw!AH30+RawTBw!AH30","v":1100.682334130001},{"$f":"RawBUw!AI30+RawCIw!AI30+RawGAw!AI30+RawGHw!AI30+RawGUw!AI30+RawGBw!AI30+RawLIw!AI30+RawMAw!AI30+RawNGw!AI30+RawNIw!AI30+RawSEw!AI30+RawSIw!AI30+RawTBw!AI30","v":3833.2997133173976},{"$f":"RawBUw!AJ30+RawCIw!AJ30+RawGAw!AJ30+RawGHw!AJ30+RawGUw!AJ30+RawGBw!AJ30+RawLIw!AJ30+RawMAw!AJ30+RawNGw!AJ30+RawNIw!AJ30+RawSEw!AJ30+RawSIw!AJ30+RawTBw!AJ30","v":0},{"$f":"RawBUw!AK30+RawCIw!AK30+RawGAw!AK30+RawGHw!AK30+RawGUw!AK30+RawGBw!AK30+RawLIw!AK30+RawMAw!AK30+RawNGw!AK30+RawNIw!AK30+RawSEw!AK30+RawSIw!AK30+RawTBw!AK30","v":10317.480570425329}]
[null,2025,{"$f":"RawBUw!T31+RawCIw!T31+RawGAw!T31+RawGHw!T31+RawGUw!T31+RawGBw!T31+RawLIw!T31+RawMAw!T31+RawNGw!T31+RawNIw!T31+RawSEw!T31+RawSIw!T31+RawTBw!T31","v":1440.7154732978445},{"$f":"RawBUw!U31+RawCIw!U31+RawGAw!U31+RawGHw!U31+RawGUw!U31+RawGBw!U31+RawLIw!U31+RawMAw!U31+RawNGw!U31+RawNIw!U31+RawSEw!U31+RawSIw!U31+RawTBw!U31","v":8182.4197086133372},{"$f":"RawBUw!V31+RawCIw!V31+RawGAw!V31+RawGHw!V31+RawGUw!V31+RawGBw!V31+RawLIw!V31+RawMAw!V31+RawNGw!V31+RawNIw!V31+RawSEw!V31+RawSIw!V31+RawTBw!V31","v":8968.6328699999995},{"$f":"RawBUw!W31+RawCIw!W31+RawGAw!W31+RawGHw!W31+RawGUw!W31+RawGBw!W31+RawLIw!W31+RawMAw!W31+RawNGw!W31+RawNIw!W31+RawSEw!W31+RawSIw!W31+RawTBw!W31","v":0},{"$f":"RawBUw!X31+RawCIw!X31+RawGAw!X31+RawGHw!X31+RawGUw!X31+RawGBw!X31+RawLIw!X31+RawMAw!X31+RawNGw!X31+RawNIw!X31+RawSEw!X31+RawSIw!X31+RawTBw!X31","v":18591.768051911178},{"$f":"RawBUw!Y31+RawCIw!Y31+RawGAw!Y31+RawGHw!Y31+RawGUw!Y31+RawGBw!Y31+RawLIw!Y31+RawMAw!Y31+RawNGw!Y31+RawNIw!Y31+RawSEw!Y31+RawSIw!Y31+RawTBw!Y31","v":4243.3459491000003},{"$f":"RawBUw!Z31+RawCIw!Z31+RawGAw!Z31+RawGHw!Z31+RawGUw!Z31+RawGBw!Z31+RawLIw!Z31+RawMAw!Z31+RawNGw!Z31+RawNIw!Z31+RawSEw!Z31+RawSIw!Z31+RawTBw!Z31","v":194.21075793687959},{"$f":"RawBUw!AA31+RawCIw!AA31+RawGAw!AA31+RawGHw!AA31+RawGUw!AA31+RawGBw!AA31+RawLIw!AA31+RawMAw!AA31+RawNGw!AA31+RawNIw!AA31+RawSEw!AA31+RawSIw!AA31+RawTBw!AA31","v":2043.4107040023646},{"$f":"RawBUw!AB31+RawCIw!AB31+RawGAw!AB31+RawGHw!AB31+RawGUw!AB31+RawGBw!AB31+RawLIw!AB31+RawMAw!AB31+RawNGw!AB31+RawNIw!AB31+RawSEw!AB31+RawSIw!AB31+RawTBw!AB31","v":2043.4107040023646},{"$f":"RawBUw!AC31+RawCIw!AC31+RawGAw!AC31+RawGHw!AC31+RawGUw!AC31+RawGBw!AC31+RawLIw!AC31+RawMAw!AC31+RawNGw!AC31+RawNIw!AC31+RawSEw!AC31+RawSIw!AC31+RawTBw!AC31+TransRaw!DB133","v":23307.892758948063},{"$f":"RawBUw!AD31+RawCIw!AD31+RawGAw!AD31+RawGHw!AD31+RawGUw!AD31+RawGBw!AD31+RawLIw!AD31+RawMAw!AD31+RawNGw!AD31+RawNIw!AD31+RawSEw!AD31+RawSIw!AD31+RawTBw!AD31","v":20687.5},1126.6655110065528,128.61478436147863,{"$f":"RawBUw!AG31+RawCIw!AG31+RawGAw!AG31+RawGHw!AG31+RawGUw!AG31+RawGBw!AG31+RawLIw!AG31+RawMAw!AG31+RawNGw!AG31+RawNIw!AG31+RawSEw!AG31+RawSIw!AG31+RawTBw!AG31","v":3576.6678272820282},{"$f":"RawBUw!AH31+RawCIw!AH31+RawGAw!AH31+RawGHw!AH31+RawGUw!AH31+RawGBw!AH31+RawLIw!AH31+RawMAw!AH31+RawNGw!AH31+RawNIw!AH31+RawSEw!AH31+RawSIw!AH31+RawTBw!AH31","v":655.60570995000046},{"$f":"RawBUw!AI31+RawCIw!AI31+RawGAw!AI31+RawGHw!AI31+RawGUw!AI31+RawGBw!AI31+RawLIw!AI31+RawMAw!AI31+RawNGw!AI31+RawNIw!AI31+RawSEw!AI31+RawSIw!AI31+RawTBw!AI31","v":4019.0634165535967},{"$f":"RawBUw!AJ31+RawCIw!AJ31+RawGAw!AJ31+RawGHw!AJ31+RawGUw!AJ31+RawGBw!AJ31+RawLIw!AJ31+RawMAw!AJ31+RawNGw!AJ31+RawNIw!AJ31+RawSEw!AJ31+RawSIw!AJ31+RawTBw!AJ31","v":446},{"$f":"RawBUw!AK31+RawCIw!AK31+RawGAw!AK31+RawGHw!AK31+RawGUw!AK31+RawGBw!AK31+RawLIw!AK31+RawMAw!AK31+RawNGw!AK31+RawNIw!AK31+RawSEw!AK31+RawSIw!AK31+RawTBw!AK31","v":8697.3369537856252}]
[null,2026,{"$f":"RawBUw!T32+RawCIw!T32+RawGAw!T32+RawGHw!T32+RawGUw!T32+RawGBw!T32+RawLIw!T32+RawMAw!T32+RawNGw!T32+RawNIw!T32+RawSEw!T32+RawSIw!T32+RawTBw!T32","v":1486.672990157889},{"$f":"RawBUw!U32+RawCIw!U32+RawGAw!U32+RawGHw!U32+RawGUw!U32+RawGBw!U32+RawLIw!U32+RawMAw!U32+RawNGw!U32+RawNIw!U32+RawSEw!U32+RawSIw!U32+RawTBw!U32","v":8672.1021358912385},{"$f":"RawBUw!V32+RawCIw!V32+RawGAw!V32+RawGHw!V32+RawGUw!V32+RawGBw!V32+RawLIw!V32+RawMAw!V32+RawNGw!V32+RawNIw!V32+RawSEw!V32+RawSIw!V32+RawTBw!V32","v":8841.7668900000008},{"$f":"RawBUw!W32+RawCIw!W32+RawGAw!W32+RawGHw!W32+RawGUw!W32+RawGBw!W32+RawLIw!W32+RawMAw!W32+RawNGw!W32+RawNIw!W32+RawSEw!W32+RawSIw!W32+RawTBw!W32","v":0},{"$f":"RawBUw!X32+RawCIw!X32+RawGAw!X32+RawGHw!X32+RawGUw!X32+RawGBw!X32+RawLIw!X32+RawMAw!X32+RawNGw!X32+RawNIw!X32+RawSEw!X32+RawSIw!X32+RawTBw!X32","v":19000.54201604913},{"$f":"RawBUw!Y32+RawCIw!Y32+RawGAw!Y32+RawGHw!Y32+RawGUw!Y32+RawGBw!Y32+RawLIw!Y32+RawMAw!Y32+RawNGw!Y32+RawNIw!Y32+RawSEw!Y32+RawSIw!Y32+RawTBw!Y32","v":4591.7052050460006},{"$f":"RawBUw!Z32+RawCIw!Z32+RawGAw!Z32+RawGHw!Z32+RawGUw!Z32+RawGBw!Z32+RawLIw!Z32+RawMAw!Z32+RawNGw!Z32+RawNIw!Z32+RawSEw!Z32+RawSIw!Z32+RawTBw!Z32","v":235.80141370717052},{"$f":"RawBUw!AA32+RawCIw!AA32+RawGAw!AA32+RawGHw!AA32+RawGUw!AA32+RawGBw!AA32+RawLIw!AA32+RawMAw!AA32+RawNGw!AA32+RawNIw!AA32+RawSEw!AA32+RawSIw!AA32+RawTBw!AA32","v":2799.735250966025},{"$f":"RawBUw!AB32+RawCIw!AB32+RawGAw!AB32+RawGHw!AB32+RawGUw!AB32+RawGBw!AB32+RawLIw!AB32+RawMAw!AB32+RawNGw!AB32+RawNIw!AB32+RawSEw!AB32+RawSIw!AB32+RawTBw!AB32","v":2799.7352509660254},{"$f":"RawBUw!AC32+RawCIw!AC32+RawGAw!AC32+RawGHw!AC32+RawGUw!AC32+RawGBw!AC32+RawLIw!AC32+RawMAw!AC32+RawNGw!AC32+RawNIw!AC32+RawSEw!AC32+RawSIw!AC32+RawTBw!AC32+TransRaw!DB134","v":24385.184634802299},{"$f":"RawBUw!AD32+RawCIw!AD32+RawGAw!AD32+RawGHw!AD32+RawGUw!AD32+RawGBw!AD32+RawLIw!AD32+RawMAw!AD32+RawNGw!AD32+RawNIw!AD32+RawSEw!AD32+RawSIw!AD32+RawTBw!AD32","v":21776.2},1119.8089949027974,127.83207704369833,{"$f":"RawBUw!AG32+RawCIw!AG32+RawGAw!AG32+RawGHw!AG32+RawGUw!AG32+RawGBw!AG32+RawLIw!AG32+RawMAw!AG32+RawNGw!AG32+RawNIw!AG32+RawSEw!AG32+RawSIw!AG32+RawTBw!AG32","v":4233.3550030758779},{"$f":"RawBUw!AH32+RawCIw!AH32+RawGAw!AH32+RawGHw!AH32+RawGUw!AH32+RawGBw!AH32+RawLIw!AH32+RawMAw!AH32+RawNGw!AH32+RawNIw!AH32+RawSEw!AH32+RawSIw!AH32+RawTBw!AH32","v":1098.287801420001},{"$f":"RawBUw!AI32+RawCIw!AI32+RawGAw!AI32+RawGHw!AI32+RawGUw!AI32+RawGBw!AI32+RawLIw!AI32+RawMAw!AI32+RawNGw!AI32+RawNIw!AI32+RawSEw!AI32+RawSIw!AI32+RawTBw!AI32","v":3819.3666499386254},{"$f":"RawBUw!AJ32+RawCIw!AJ32+RawGAw!AJ32+RawGHw!AJ32+RawGUw!AJ32+RawGBw!AJ32+RawLIw!AJ32+RawMAw!AJ32+RawNGw!AJ32+RawNIw!AJ32+RawSEw!AJ32+RawSIw!AJ32+RawTBw!AJ32","v":453.6},{"$f":"RawBUw!AK32+RawCIw!AK32+RawGAw!AK32+RawGHw!AK32+RawGUw!AK32+RawGBw!AK32+RawLIw!AK32+RawMAw!AK32+RawNGw!AK32+RawNIw!AK32+RawSEw!AK32+RawSIw!AK32+RawTBw!AK32","v":9604.6094544345051}]
[null,2027,{"$f":"RawBUw!T33+RawCIw!T33+RawGAw!T33+RawGHw!T33+RawGUw!T33+RawGBw!T33+RawLIw!T33+RawMAw!T33+RawNGw!T33+RawNIw!T33+RawSEw!T33+RawSIw!T33+RawTBw!T33","v":1543.8962799132662},{"$f":"RawBUw!U33+RawCIw!U33+RawGAw!U33+RawGHw!U33+RawGUw!U33+RawGBw!U33+RawLIw!U33+RawMAw!U33+RawNGw!U33+RawNIw!U33+RawSEw!U33+RawSIw!U33+RawTBw!U33","v":9008.857903180553},{"$f":"RawBUw!V33+RawCIw!V33+RawGAw!V33+RawGHw!V33+RawGUw!V33+RawGBw!V33+RawLIw!V33+RawMAw!V33+RawNGw!V33+RawNIw!V33+RawSEw!V33+RawSIw!V33+RawTBw!V33","v":9082.6491799999985},{"$f":"RawBUw!W33+RawCIw!W33+RawGAw!W33+RawGHw!W33+RawGUw!W33+RawGBw!W33+RawLIw!W33+RawMAw!W33+RawNGw!W33+RawNIw!W33+RawSEw!W33+RawSIw!W33+RawTBw!W33","v":0},{"$f":"RawBUw!X33+RawCIw!X33+RawGAw!X33+RawGHw!X33+RawGUw!X33+RawGBw!X33+RawLIw!X33+RawMAw!X33+RawNGw!X33+RawNIw!X33+RawSEw!X33+RawSIw!X33+RawTBw!X33","v":19635.403363093821},{"$f":"RawBUw!Y33+RawCIw!Y33+RawGAw!Y33+RawGHw!Y33+RawGUw!Y33+RawGBw!Y33+RawLIw!Y33+RawMAw!Y33+RawNGw!Y33+RawNIw!Y33+RawSEw!Y33+RawSIw!Y33+RawTBw!Y33","v":4904.4673131660002},{"$f":"RawBUw!Z33+RawCIw!Z33+RawGAw!Z33+RawGHw!Z33+RawGUw!Z33+RawGBw!Z33+RawLIw!Z33+RawMAw!Z33+RawNGw!Z33+RawNIw!Z33+RawSEw!Z33+RawSIw!Z33+RawTBw!Z33","v":276.69522427496099},{"$f":"RawBUw!AA33+RawCIw!AA33+RawGAw!AA33+RawGHw!AA33+RawGUw!AA33+RawGBw!AA33+RawLIw!AA33+RawMAw!AA33+RawNGw!AA33+RawNIw!AA33+RawSEw!AA33+RawSIw!AA33+RawTBw!AA33","v":2830.7951490632586},{"$f":"RawBUw!AB33+RawCIw!AB33+RawGAw!AB33+RawGHw!AB33+RawGUw!AB33+RawGBw!AB33+RawLIw!AB33+RawMAw!AB33+RawNGw!AB33+RawNIw!AB33+RawSEw!AB33+RawSIw!AB33+RawTBw!AB33","v":2830.7951490632586},{"$f":"RawBUw!AC33+RawCIw!AC33+RawGAw!AC33+RawGHw!AC33+RawGUw!AC33+RawGBw!AC33+RawLIw!AC33+RawMAw!AC33+RawNGw!AC33+RawNIw!AC33+RawSEw!AC33+RawSIw!AC33+RawTBw!AC33+TransRaw!DB135","v":25652.269900534786},{"$f":"RawBUw!AD33+RawCIw!AD33+RawGAw!AD33+RawGHw!AD33+RawGUw!AD33+RawGBw!AD33+RawLIw!AD33+RawMAw!AD33+RawNGw!AD33+RawNIw!AD33+RawSEw!AD33+RawSIw!AD33+RawTBw!AD33","v":22883.1},1121.0137569007165,127.9696069521366,{"$f":"RawBUw!AG33+RawCIw!AG33+RawGAw!AG33+RawGHw!AG33+RawGUw!AG33+RawGBw!AG33+RawLIw!AG33+RawMAw!AG33+RawNGw!AG33+RawNIw!AG33+RawSEw!AG33+RawSIw!AG33+RawTBw!AG33","v":1816.083583411001},{"$f":"RawBUw!AH33+RawCIw!AH33+RawGAw!AH33+RawGHw!AH33+RawGUw!AH33+RawGBw!AH33+RawLIw!AH33+RawMAw!AH33+RawNGw!AH33+RawNIw!AH33+RawSEw!AH33+RawSIw!AH33+RawTBw!AH33","v":1701.8222352700011},{"$f":"RawBUw!AI33+RawCIw!AI33+RawGAw!AI33+RawGHw!AI33+RawGUw!AI33+RawGBw!AI33+RawLIw!AI33+RawMAw!AI33+RawNGw!AI33+RawNIw!AI33+RawSEw!AI33+RawSIw!AI33+RawTBw!AI33","v":3429.0840410544374},{"$f":"RawBUw!AJ33+RawCIw!AJ33+RawGAw!AJ33+RawGHw!AJ33+RawGUw!AJ33+RawGBw!AJ33+RawLIw!AJ33+RawMAw!AJ33+RawNGw!AJ33+RawNIw!AJ33+RawSEw!AJ33+RawSIw!AJ33+RawTBw!AJ33","v":446},{"$f":"RawBUw!AK33+RawCIw!AK33+RawGAw!AK33+RawGHw!AK33+RawGUw!AK33+RawGBw!AK33+RawLIw!AK33+RawMAw!AK33+RawNGw!AK33+RawNIw!AK33+RawSEw!AK33+RawSIw!AK33+RawTBw!AK33","v":7392.9898597354404}]
[null,2028,{"$f":"RawBUw!T34+RawCIw!T34+RawGAw!T34+RawGHw!T34+RawGUw!T34+RawGBw!T34+RawLIw!T34+RawMAw!T34+RawNGw!T34+RawNIw!T34+RawSEw!T34+RawSIw!T34+RawTBw!T34","v":1584.8900919333855},{"$f":"RawBUw!U34+RawCIw!U34+RawGAw!U34+RawGHw!U34+RawGUw!U34+RawGBw!U34+RawLIw!U34+RawMAw!U34+RawNGw!U34+RawNIw!U34+RawSEw!U34+RawSIw!U34+RawTBw!U34","v":9301.3963468903348},{"$f":"RawBUw!V34+RawCIw!V34+RawGAw!V34+RawGHw!V34+RawGUw!V34+RawGBw!V34+RawLIw!V34+RawMAw!V34+RawNGw!V34+RawNIw!V34+RawSEw!V34+RawSIw!V34+RawTBw!V34","v":9379.7727500000001},{"$f":"RawBUw!W34+RawCIw!W34+RawGAw!W34+RawGHw!W34+RawGUw!W34+RawGBw!W34+RawLIw!W34+RawMAw!W34+RawNGw!W34+RawNIw!W34+RawSEw!W34+RawSIw!W34+RawTBw!W34","v":0},{"$f":"RawBUw!X34+RawCIw!X34+RawGAw!X34+RawGHw!X34+RawGUw!X34+RawGBw!X34+RawLIw!X34+RawMAw!X34+RawNGw!X34+RawNIw!X34+RawSEw!X34+RawSIw!X34+RawTBw!X34","v":20266.059188823714},{"$f":"RawBUw!Y34+RawCIw!Y34+RawGAw!Y34+RawGHw!Y34+RawGUw!Y34+RawGBw!Y34+RawLIw!Y34+RawMAw!Y34+RawNGw!Y34+RawNIw!Y34+RawSEw!Y34+RawSIw!Y34+RawTBw!Y34","v":5238.1130838959998},{"$f":"RawBUw!Z34+RawCIw!Z34+RawGAw!Z34+RawGHw!Z34+RawGUw!Z34+RawGBw!Z34+RawLIw!Z34+RawMAw!Z34+RawNGw!Z34+RawNIw!Z34+RawSEw!Z34+RawSIw!Z34+RawTBw!Z34","v":317.58903484275146},{"$f":"RawBUw!AA34+RawCIw!AA34+RawGAw!AA34+RawGHw!AA34+RawGUw!AA34+RawGBw!AA34+RawLIw!AA34+RawMAw!AA34+RawNGw!AA34+RawNIw!AA34+RawSEw!AA34+RawSIw!AA34+RawTBw!AA34","v":2767.0518752941516},{"$f":"RawBUw!AB34+RawCIw!AB34+RawGAw!AB34+RawGHw!AB34+RawGUw!AB34+RawGBw!AB34+RawLIw!AB34+RawMAw!AB34+RawNGw!AB34+RawNIw!AB34+RawSEw!AB34+RawSIw!AB34+RawTBw!AB34","v":2767.0518752941516},{"$f":"RawBUw!AC34+RawCIw!AC34+RawGAw!AC34+RawGHw!AC34+RawGUw!AC34+RawGBw!AC34+RawLIw!AC34+RawMAw!AC34+RawNGw!AC34+RawNIw!AC34+RawSEw!AC34+RawSIw!AC34+RawTBw!AC34+TransRaw!DB136","v":26936.033307562469},{"$f":"RawBUw!AD34+RawCIw!AD34+RawGAw!AD34+RawGHw!AD34+RawGUw!AD34+RawGBw!AD34+RawLIw!AD34+RawMAw!AD34+RawNGw!AD34+RawNIw!AD34+RawSEw!AD34+RawSIw!AD34+RawTBw!AD34","v":24002.7},1122.208472695258,128.10599003370527,{"$f":"RawBUw!AG34+RawCIw!AG34+RawGAw!AG34+RawGHw!AG34+RawGUw!AG34+RawGBw!AG34+RawLIw!AG34+RawMAw!AG34+RawNGw!AG34+RawNIw!AG34+RawSEw!AG34+RawSIw!AG34+RawTBw!AG34","v":1606.9092141805761},{"$f":"RawBUw!AH34+RawCIw!AH34+RawGAw!AH34+RawGHw!AH34+RawGUw!AH34+RawGBw!AH34+RawLIw!AH34+RawMAw!AH34+RawNGw!AH34+RawNIw!AH34+RawSEw!AH34+RawSIw!AH34+RawTBw!AH34","v":1501.739743770001},{"$f":"RawBUw!AI34+RawCIw!AI34+RawGAw!AI34+RawGHw!AI34+RawGUw!AI34+RawGBw!AI34+RawLIw!AI34+RawMAw!AI34+RawNGw!AI34+RawNIw!AI34+RawSEw!AI34+RawSIw!AI34+RawTBw!AI34","v":3658.0498662471759},{"$f":"RawBUw!AJ34+RawCIw!AJ34+RawGAw!AJ34+RawGHw!AJ34+RawGUw!AJ34+RawGBw!AJ34+RawLIw!AJ34+RawMAw!AJ34+RawNGw!AJ34+RawNIw!AJ34+RawSEw!AJ34+RawSIw!AJ34+RawTBw!AJ34","v":446},{"$f":"RawBUw!AK34+RawCIw!AK34+RawGAw!AK34+RawGHw!AK34+RawGUw!AK34+RawGBw!AK34+RawLIw!AK34+RawMAw!AK34+RawNGw!AK34+RawNIw!AK34+RawSEw!AK34+RawSIw!AK34+RawTBw!AK34","v":7212.6988241977524}]
[null,2029,{"$f":"RawBUw!T35+RawCIw!T35+RawGAw!T35+RawGHw!T35+RawGUw!T35+RawGBw!T35+RawLIw!T35+RawMAw!T35+RawNGw!T35+RawNIw!T35+RawSEw!T35+RawSIw!T35+RawTBw!T35","v":1669.5446185772792},{"$f":"RawBUw!U35+RawCIw!U35+RawGAw!U35+RawGHw!U35+RawGUw!U35+RawGBw!U35+RawLIw!U35+RawMAw!U35+RawNGw!U35+RawNIw!U35+RawSEw!U35+RawSIw!U35+RawTBw!U35","v":9719.5967506680281},{"$f":"RawBUw!V35+RawCIw!V35+RawGAw!V35+RawGHw!V35+RawGUw!V35+RawGBw!V35+RawLIw!V35+RawMAw!V35+RawNGw!V35+RawNIw!V35+RawSEw!V35+RawSIw!V35+RawTBw!V35","v":9558.8248999999996},{"$f":"RawBUw!W35+RawCIw!W35+RawGAw!W35+RawGHw!W35+RawGUw!W35+RawGBw!W35+RawLIw!W35+RawMAw!W35+RawNGw!W35+RawNIw!W35+RawSEw!W35+RawSIw!W35+RawTBw!W35","v":0},{"$f":"RawBUw!X35+RawCIw!X35+RawGAw!X35+RawGHw!X35+RawGUw!X35+RawGBw!X35+RawLIw!X35+RawMAw!X35+RawNGw!X35+RawNIw!X35+RawSEw!X35+RawSIw!X35+RawTBw!X35","v":20947.966269245302},{"$f":"RawBUw!Y35+RawCIw!Y35+RawGAw!Y35+RawGHw!Y35+RawGUw!Y35+RawGBw!Y35+RawLIw!Y35+RawMAw!Y35+RawNGw!Y35+RawNIw!Y35+RawSEw!Y35+RawSIw!Y35+RawTBw!Y35","v":5552.6199378600013},{"$f":"RawBUw!Z35+RawCIw!Z35+RawGAw!Z35+RawGHw!Z35+RawGUw!Z35+RawGBw!Z35+RawLIw!Z35+RawMAw!Z35+RawNGw!Z35+RawNIw!Z35+RawSEw!Z35+RawSIw!Z35+RawTBw!Z35","v":358.48284541054193},{"$f":"RawBUw!AA35+RawCIw!AA35+RawGAw!AA35+RawGHw!AA35+RawGUw!AA35+RawGBw!AA35+RawLIw!AA35+RawMAw!AA35+RawNGw!AA35+RawNIw!AA35+RawSEw!AA35+RawSIw!AA35+RawTBw!AA35","v":2597.2749656518017},{"$f":"RawBUw!AB35+RawCIw!AB35+RawGAw!AB35+RawGHw!AB35+RawGUw!AB35+RawGBw!AB35+RawLIw!AB35+RawMAw!AB35+RawNGw!AB35+RawNIw!AB35+RawSEw!AB35+RawSIw!AB35+RawTBw!AB35","v":2597.2749656518013},{"$f":"RawBUw!AC35+RawCIw!AC35+RawGAw!AC35+RawGHw!AC35+RawGUw!AC35+RawGBw!AC35+RawLIw!AC35+RawMAw!AC35+RawNGw!AC35+RawNIw!AC35+RawSEw!AC35+RawSIw!AC35+RawTBw!AC35+TransRaw!DB137","v":28251.90905251585},{"$f":"RawBUw!AD35+RawCIw!AD35+RawGAw!AD35+RawGHw!AD35+RawGUw!AD35+RawGBw!AD35+RawLIw!AD35+RawMAw!AD35+RawNGw!AD35+RawNIw!AD35+RawSEw!AD35+RawSIw!AD35+RawTBw!AD35","v":25132.400000000001},1124.1230066573764,128.32454413896991,{"$f":"RawBUw!AG35+RawCIw!AG35+RawGAw!AG35+RawGHw!AG35+RawGUw!AG35+RawGBw!AG35+RawLIw!AG35+RawMAw!AG35+RawNGw!AG35+RawNIw!AG35+RawSEw!AG35+RawSIw!AG35+RawTBw!AG35","v":2617.0017534275526},{"$f":"RawBUw!AH35+RawCIw!AH35+RawGAw!AH35+RawGHw!AH35+RawGUw!AH35+RawGBw!AH35+RawLIw!AH35+RawMAw!AH35+RawNGw!AH35+RawNIw!AH35+RawSEw!AH35+RawSIw!AH35+RawTBw!AH35","v":1680.0397188850009},{"$f":"RawBUw!AI35+RawCIw!AI35+RawGAw!AI35+RawGHw!AI35+RawGUw!AI35+RawGBw!AI35+RawLIw!AI35+RawMAw!AI35+RawNGw!AI35+RawNIw!AI35+RawSEw!AI35+RawSIw!AI35+RawTBw!AI35","v":3448.213212952272},{"$f":"RawBUw!AJ35+RawCIw!AJ35+RawGAw!AJ35+RawGHw!AJ35+RawGUw!AJ35+RawGBw!AJ35+RawLIw!AJ35+RawMAw!AJ35+RawNGw!AJ35+RawNIw!AJ35+RawSEw!AJ35+RawSIw!AJ35+RawTBw!AJ35","v":446},{"$f":"RawBUw!AK35+RawCIw!AK35+RawGAw!AK35+RawGHw!AK35+RawGUw!AK35+RawGBw!AK35+RawLIw!AK35+RawMAw!AK35+RawNGw!AK35+RawNIw!AK35+RawSEw!AK35+RawSIw!AK35+RawTBw!AK35","v":8191.2546852648238}]
[null,2030,{"$f":"RawBUw!T36+RawCIw!T36+RawGAw!T36+RawGHw!T36+RawGUw!T36+RawGBw!T36+RawLIw!T36+RawMAw!T36+RawNGw!T36+RawNIw!T36+RawSEw!T36+RawSIw!T36+RawTBw!T36","v":1690.7787923171445},{"$f":"RawBUw!U36+RawCIw!U36+RawGAw!U36+RawGHw!U36+RawGUw!U36+RawGBw!U36+RawLIw!U36+RawMAw!U36+RawNGw!U36+RawNIw!U36+RawSEw!U36+RawSIw!U36+RawTBw!U36","v":10149.085500321551},{"$f":"RawBUw!V36+RawCIw!V36+RawGAw!V36+RawGHw!V36+RawGUw!V36+RawGBw!V36+RawLIw!V36+RawMAw!V36+RawNGw!V36+RawNIw!V36+RawSEw!V36+RawSIw!V36+RawTBw!V36","v":9340.9186999999984},{"$f":"RawBUw!W36+RawCIw!W36+RawGAw!W36+RawGHw!W36+RawGUw!W36+RawGBw!W36+RawLIw!W36+RawMAw!W36+RawNGw!W36+RawNIw!W36+RawSEw!W36+RawSIw!W36+RawTBw!W36","v":0},{"$f":"RawBUw!X36+RawCIw!X36+RawGAw!X36+RawGHw!X36+RawGUw!X36+RawGBw!X36+RawLIw!X36+RawMAw!X36+RawNGw!X36+RawNIw!X36+RawSEw!X36+RawSIw!X36+RawTBw!X36","v":21180.782992638695},{"$f":"RawBUw!Y36+RawCIw!Y36+RawGAw!Y36+RawGHw!Y36+RawGUw!Y36+RawGBw!Y36+RawLIw!Y36+RawMAw!Y36+RawNGw!Y36+RawNIw!Y36+RawSEw!Y36+RawSIw!Y36+RawTBw!Y36","v":5676.9596805180017},{"$f":"RawBUw!Z36+RawCIw!Z36+RawGAw!Z36+RawGHw!Z36+RawGUw!Z36+RawGBw!Z36+RawLIw!Z36+RawMAw!Z36+RawNGw!Z36+RawNIw!Z36+RawSEw!Z36+RawSIw!Z36+RawTBw!Z36","v":411.42841037526136},{"$f":"RawBUw!AA36+RawCIw!AA36+RawGAw!AA36+RawGHw!AA36+RawGUw!AA36+RawGBw!AA36+RawLIw!AA36+RawMAw!AA36+RawNGw!AA36+RawNIw!AA36+RawSEw!AA36+RawSIw!AA36+RawTBw!AA36","v":3418.2111775305411},{"$f":"RawBUw!AB36+RawCIw!AB36+RawGAw!AB36+RawGHw!AB36+RawGUw!AB36+RawGBw!AB36+RawLIw!AB36+RawMAw!AB36+RawNGw!AB36+RawNIw!AB36+RawSEw!AB36+RawSIw!AB36+RawTBw!AB36","v":3418.2111775305402},{"$f":"RawBUw!AC36+RawCIw!AC36+RawGAw!AC36+RawGHw!AC36+RawGUw!AC36+RawGBw!AC36+RawLIw!AC36+RawMAw!AC36+RawNGw!AC36+RawNIw!AC36+RawSEw!AC36+RawSIw!AC36+RawTBw!AC36+TransRaw!DB138","v":28940.57908353196},{"$f":"RawBUw!AD36+RawCIw!AD36+RawGAw!AD36+RawGHw!AD36+RawGUw!AD36+RawGBw!AD36+RawLIw!AD36+RawMAw!AD36+RawNGw!AD36+RawNIw!AD36+RawSEw!AD36+RawSIw!AD36+RawTBw!AD36","v":25766.699999999997},1123.1775541117786,128.21661576618479,{"$f":"RawBUw!AG36+RawCIw!AG36+RawGAw!AG36+RawGHw!AG36+RawGUw!AG36+RawGBw!AG36+RawLIw!AG36+RawMAw!AG36+RawNGw!AG36+RawNIw!AG36+RawSEw!AG36+RawSIw!AG36+RawTBw!AG36","v":1140.6456532272007},{"$f":"RawBUw!AH36+RawCIw!AH36+RawGAw!AH36+RawGHw!AH36+RawGUw!AH36+RawGBw!AH36+RawLIw!AH36+RawMAw!AH36+RawNGw!AH36+RawNIw!AH36+RawSEw!AH36+RawSIw!AH36+RawTBw!AH36","v":3153.6402478399996},{"$f":"RawBUw!AI36+RawCIw!AI36+RawGAw!AI36+RawGHw!AI36+RawGUw!AI36+RawGBw!AI36+RawLIw!AI36+RawMAw!AI36+RawNGw!AI36+RawNIw!AI36+RawSEw!AI36+RawSIw!AI36+RawTBw!AI36","v":1363.2451507002056},{"$f":"RawBUw!AJ36+RawCIw!AJ36+RawGAw!AJ36+RawGHw!AJ36+RawGUw!AJ36+RawGBw!AJ36+RawLIw!AJ36+RawMAw!AJ36+RawNGw!AJ36+RawNIw!AJ36+RawSEw!AJ36+RawSIw!AJ36+RawTBw!AJ36","v":577.44000000000005},{"$f":"RawBUw!AK36+RawCIw!AK36+RawGAw!AK36+RawGHw!AK36+RawGUw!AK36+RawGBw!AK36+RawLIw!AK36+RawMAw!AK36+RawNGw!AK36+RawNIw!AK36+RawSEw!AK36+RawSIw!AK36+RawTBw!AK36","v":6234.9710517674075}]
[null,2031,{"$f":"RawBUw!T37+RawCIw!T37+RawGAw!T37+RawGHw!T37+RawGUw!T37+RawGBw!T37+RawLIw!T37+RawMAw!T37+RawNGw!T37+RawNIw!T37+RawSEw!T37+RawSIw!T37+RawTBw!T37","v":1593.8052195414045},{"$f":"RawBUw!U37+RawCIw!U37+RawGAw!U37+RawGHw!U37+RawGUw!U37+RawGBw!U37+RawLIw!U37+RawMAw!U37+RawNGw!U37+RawNIw!U37+RawSEw!U37+RawSIw!U37+RawTBw!U37","v":10146.29946237174},{"$f":"RawBUw!V37+RawCIw!V37+RawGAw!V37+RawGHw!V37+RawGUw!V37+RawGBw!V37+RawLIw!V37+RawMAw!V37+RawNGw!V37+RawNIw!V37+RawSEw!V37+RawSIw!V37+RawTBw!V37","v":7737.6802999999991},{"$f":"RawBUw!W37+RawCIw!W37+RawGAw!W37+RawGHw!W37+RawGUw!W37+RawGBw!W37+RawLIw!W37+RawMAw!W37+RawNGw!W37+RawNIw!W37+RawSEw!W37+RawSIw!W37+RawTBw!W37","v":0},{"$f":"RawBUw!X37+RawCIw!X37+RawGAw!X37+RawGHw!X37+RawGUw!X37+RawGBw!X37+RawLIw!X37+RawMAw!X37+RawNGw!X37+RawNIw!X37+RawSEw!X37+RawSIw!X37+RawTBw!X37","v":19477.784981913144},{"$f":"RawBUw!Y37+RawCIw!Y37+RawGAw!Y37+RawGHw!Y37+RawGUw!Y37+RawGBw!Y37+RawLIw!Y37+RawMAw!Y37+RawNGw!Y37+RawNIw!Y37+RawSEw!Y37+RawSIw!Y37+RawTBw!Y37","v":5839.8360052079997},{"$f":"RawBUw!Z37+RawCIw!Z37+RawGAw!Z37+RawGHw!Z37+RawGUw!Z37+RawGBw!Z37+RawLIw!Z37+RawMAw!Z37+RawNGw!Z37+RawNIw!Z37+RawSEw!Z37+RawSIw!Z37+RawTBw!Z37","v":448.55650614480265},{"$f":"RawBUw!AA37+RawCIw!AA37+RawGAw!AA37+RawGHw!AA37+RawGUw!AA37+RawGBw!AA37+RawLIw!AA37+RawMAw!AA37+RawNGw!AA37+RawNIw!AA37+RawSEw!AA37+RawSIw!AA37+RawTBw!AA37","v":5042.5676129587737},{"$f":"RawBUw!AB37+RawCIw!AB37+RawGAw!AB37+RawGHw!AB37+RawGUw!AB37+RawGBw!AB37+RawLIw!AB37+RawMAw!AB37+RawNGw!AB37+RawNIw!AB37+RawSEw!AB37+RawSIw!AB37+RawTBw!AB37","v":5042.5676129587737},{"$f":"RawBUw!AC37+RawCIw!AC37+RawGAw!AC37+RawGHw!AC37+RawGUw!AC37+RawGBw!AC37+RawLIw!AC37+RawMAw!AC37+RawNGw!AC37+RawNIw!AC37+RawSEw!AC37+RawSIw!AC37+RawTBw!AC37+TransRaw!DB139","v":28551.85749326595},{"$f":"RawBUw!AD37+RawCIw!AD37+RawGAw!AD37+RawGHw!AD37+RawGUw!AD37+RawGBw!AD37+RawLIw!AD37+RawMAw!AD37+RawNGw!AD37+RawNIw!AD37+RawSEw!AD37+RawSIw!AD37+RawTBw!AD37","v":26888.100000000002},1061.8770940775269,121.21884635588206,{"$f":"RawBUw!AG37+RawCIw!AG37+RawGAw!AG37+RawGHw!AG37+RawGUw!AG37+RawGBw!AG37+RawLIw!AG37+RawMAw!AG37+RawNGw!AG37+RawNIw!AG37+RawSEw!AG37+RawSIw!AG37+RawTBw!AG37","v":363.5520754039253},{"$f":"RawBUw!AH37+RawCIw!AH37+RawGAw!AH37+RawGHw!AH37+RawGUw!AH37+RawGBw!AH37+RawLIw!AH37+RawMAw!AH37+RawNGw!AH37+RawNIw!AH37+RawSEw!AH37+RawSIw!AH37+RawTBw!AH37","v":1028.3693739},{"$f":"RawBUw!AI37+RawCIw!AI37+RawGAw!AI37+RawGHw!AI37+RawGUw!AI37+RawGBw!AI37+RawLIw!AI37+RawMAw!AI37+RawNGw!AI37+RawNIw!AI37+RawSEw!AI37+RawSIw!AI37+RawTBw!AI37","v":1785.755342989916},{"$f":"RawBUw!AJ37+RawCIw!AJ37+RawGAw!AJ37+RawGHw!AJ37+RawGUw!AJ37+RawGBw!AJ37+RawLIw!AJ37+RawMAw!AJ37+RawNGw!AJ37+RawNIw!AJ37+RawSEw!AJ37+RawSIw!AJ37+RawTBw!AJ37","v":404.92999999999995},{"$f":"RawBUw!AK37+RawCIw!AK37+RawGAw!AK37+RawGHw!AK37+RawGUw!AK37+RawGBw!AK37+RawLIw!AK37+RawMAw!AK37+RawNGw!AK37+RawNIw!AK37+RawSEw!AK37+RawSIw!AK37+RawTBw!AK37","v":3582.6067922938414}]
[null,2040,{"$f":"RawBUw!T38+RawCIw!T38+RawGAw!T38+RawGHw!T38+RawGUw!T38+RawGBw!T38+RawLIw!T38+RawMAw!T38+RawNGw!T38+RawNIw!T38+RawSEw!T38+RawSIw!T38+RawTBw!T38","v":2928.8997424269787},{"$f":"RawBUw!U38+RawCIw!U38+RawGAw!U38+RawGHw!U38+RawGUw!U38+RawGBw!U38+RawLIw!U38+RawMAw!U38+RawNGw!U38+RawNIw!U38+RawSEw!U38+RawSIw!U38+RawTBw!U38","v":9743.4738568801622},{"$f":"RawBUw!V38+RawCIw!V38+RawGAw!V38+RawGHw!V38+RawGUw!V38+RawGBw!V38+RawLIw!V38+RawMAw!V38+RawNGw!V38+RawNIw!V38+RawSEw!V38+RawSIw!V38+RawTBw!V38","v":10751.87844},{"$f":"RawBUw!W38+RawCIw!W38+RawGAw!W38+RawGHw!W38+RawGUw!W38+RawGBw!W38+RawLIw!W38+RawMAw!W38+RawNGw!W38+RawNIw!W38+RawSEw!W38+RawSIw!W38+RawTBw!W38","v":0},{"$f":"RawBUw!X38+RawCIw!X38+RawGAw!X38+RawGHw!X38+RawGUw!X38+RawGBw!X38+RawLIw!X38+RawMAw!X38+RawNGw!X38+RawNIw!X38+RawSEw!X38+RawSIw!X38+RawTBw!X38","v":23424.252039307143},{"$f":"RawBUw!Y38+RawCIw!Y38+RawGAw!Y38+RawGHw!Y38+RawGUw!Y38+RawGBw!Y38+RawLIw!Y38+RawMAw!Y38+RawNGw!Y38+RawNIw!Y38+RawSEw!Y38+RawSIw!Y38+RawTBw!Y38","v":6079.0216035660014},{"$f":"RawBUw!Z38+RawCIw!Z38+RawGAw!Z38+RawGHw!Z38+RawGUw!Z38+RawGBw!Z38+RawLIw!Z38+RawMAw!Z38+RawNGw!Z38+RawNIw!Z38+RawSEw!Z38+RawSIw!Z38+RawTBw!Z38","v":450.04647121593848},{"$f":"RawBUw!AA38+RawCIw!AA38+RawGAw!AA38+RawGHw!AA38+RawGUw!AA38+RawGBw!AA38+RawLIw!AA38+RawMAw!AA38+RawNGw!AA38+RawNIw!AA38+RawSEw!AA38+RawSIw!AA38+RawTBw!AA38","v":2797.7405723038578},{"$f":"RawBUw!AB38+RawCIw!AB38+RawGAw!AB38+RawGHw!AB38+RawGUw!AB38+RawGBw!AB38+RawLIw!AB38+RawMAw!AB38+RawNGw!AB38+RawNIw!AB38+RawSEw!AB38+RawSIw!AB38+RawTBw!AB38","v":2797.7405723038582},{"$f":"RawBUw!AC38+RawCIw!AC38+RawGAw!AC38+RawGHw!AC38+RawGUw!AC38+RawGBw!AC38+RawLIw!AC38+RawMAw!AC38+RawNGw!AC38+RawNIw!AC38+RawSEw!AC38+RawSIw!AC38+RawTBw!AC38+TransRaw!DB140","v":32739.000114089082},{"$f":"RawBUw!AD38+RawCIw!AD38+RawGAw!AD38+RawGHw!AD38+RawGUw!AD38+RawGBw!AD38+RawLIw!AD38+RawMAw!AD38+RawNGw!AD38+RawNIw!AD38+RawSEw!AD38+RawSIw!AD38+RawTBw!AD38","v":39729.5},824.04762491571955,94.069363574853838,{"$f":"RawBUw!AG38+RawCIw!AG38+RawGAw!AG38+RawGHw!AG38+RawGUw!AG38+RawGBw!AG38+RawLIw!AG38+RawMAw!AG38+RawNGw!AG38+RawNIw!AG38+RawSEw!AG38+RawSIw!AG38+RawTBw!AG38","v":53859.921846496814},{"$f":"RawBUw!AH38+RawCIw!AH38+RawGAw!AH38+RawGHw!AH38+RawGUw!AH38+RawGBw!AH38+RawLIw!AH38+RawMAw!AH38+RawNGw!AH38+RawNIw!AH38+RawSEw!AH38+RawSIw!AH38+RawTBw!AH38","v":47155.221246200002},{"$f":"RawBUw!AI38+RawCIw!AI38+RawGAw!AI38+RawGHw!AI38+RawGUw!AI38+RawGBw!AI38+RawLIw!AI38+RawMAw!AI38+RawNGw!AI38+RawNIw!AI38+RawSEw!AI38+RawSIw!AI38+RawTBw!AI38","v":24912.805037480652},{"$f":"RawBUw!AJ38+RawCIw!AJ38+RawGAw!AJ38+RawGHw!AJ38+RawGUw!AJ38+RawGBw!AJ38+RawLIw!AJ38+RawMAw!AJ38+RawNGw!AJ38+RawNIw!AJ38+RawSEw!AJ38+RawSIw!AJ38+RawTBw!AJ38","v":16.25},{"$f":"RawBUw!AK38+RawCIw!AK38+RawGAw!AK38+RawGHw!AK38+RawGUw!AK38+RawGBw!AK38+RawLIw!AK38+RawMAw!AK38+RawNGw!AK38+RawNIw!AK38+RawSEw!AK38+RawSIw!AK38+RawTBw!AK38","v":125944.19813017751}]
[null,{"$f":"B124","v":2050},{"$f":"RawBUw!T39+RawCIw!T39+RawGAw!T39+RawGHw!T39+RawGUw!T39+RawGBw!T39+RawLIw!T39+RawMAw!T39+RawNGw!T39+RawNIw!T39+RawSEw!T39+RawSIw!T39+RawTBw!T39","v":4234.8030682096396},{"$f":"RawBUw!U39+RawCIw!U39+RawGAw!U39+RawGHw!U39+RawGUw!U39+RawGBw!U39+RawLIw!U39+RawMAw!U39+RawNGw!U39+RawNIw!U39+RawSEw!U39+RawSIw!U39+RawTBw!U39","v":8910.2828280135236},{"$f":"RawBUw!V39+RawCIw!V39+RawGAw!V39+RawGHw!V39+RawGUw!V39+RawGBw!V39+RawLIw!V39+RawMAw!V39+RawNGw!V39+RawNIw!V39+RawSEw!V39+RawSIw!V39+RawTBw!V39","v":11042.8861},{"$f":"RawBUw!W39+RawCIw!W39+RawGAw!W39+RawGHw!W39+RawGUw!W39+RawGBw!W39+RawLIw!W39+RawMAw!W39+RawNGw!W39+RawNIw!W39+RawSEw!W39+RawSIw!W39+RawTBw!W39","v":0},{"$f":"RawBUw!X39+RawCIw!X39+RawGAw!X39+RawGHw!X39+RawGUw!X39+RawGBw!X39+RawLIw!X39+RawMAw!X39+RawNGw!X39+RawNIw!X39+RawSEw!X39+RawSIw!X39+RawTBw!X39","v":24187.971996223157},{"$f":"RawBUw!Y39+RawCIw!Y39+RawGAw!Y39+RawGHw!Y39+RawGUw!Y39+RawGBw!Y39+RawLIw!Y39+RawMAw!Y39+RawNGw!Y39+RawNIw!Y39+RawSEw!Y39+RawSIw!Y39+RawTBw!Y39","v":6425.1788447339995},{"$f":"RawBUw!Z39+RawCIw!Z39+RawGAw!Z39+RawGHw!Z39+RawGUw!Z39+RawGBw!Z39+RawLIw!Z39+RawMAw!Z39+RawNGw!Z39+RawNIw!Z39+RawSEw!Z39+RawSIw!Z39+RawTBw!Z39","v":454.55029178788891},{"$f":"RawBUw!AA39+RawCIw!AA39+RawGAw!AA39+RawGHw!AA39+RawGUw!AA39+RawGBw!AA39+RawLIw!AA39+RawMAw!AA39+RawNGw!AA39+RawNIw!AA39+RawSEw!AA39+RawSIw!AA39+RawTBw!AA39","v":4133.4034126869283},{"$f":"RawBUw!AB39+RawCIw!AB39+RawGAw!AB39+RawGHw!AB39+RawGUw!AB39+RawGBw!AB39+RawLIw!AB39+RawMAw!AB39+RawNGw!AB39+RawNIw!AB39+RawSEw!AB39+RawSIw!AB39+RawTBw!AB39","v":4133.4034126869292},{"$f":"RawBUw!AC39+RawCIw!AC39+RawGAw!AC39+RawGHw!AC39+RawGUw!AC39+RawGBw!AC39+RawLIw!AC39+RawMAw!AC39+RawNGw!AC39+RawNIw!AC39+RawSEw!AC39+RawSIw!AC39+RawTBw!AC39+TransRaw!DB141","v":33853.381132745053},{"$f":"RawBUw!AD39+RawCIw!AD39+RawGAw!AD39+RawGHw!AD39+RawGUw!AD39+RawGBw!AD39+RawLIw!AD39+RawMAw!AD39+RawNGw!AD39+RawNIw!AD39+RawSEw!AD39+RawSIw!AD39+RawTBw!AD39","v":62172.100000000006},544.51081968833375,62.158769370814355,{"$f":"RawBUw!AG39+RawCIw!AG39+RawGAw!AG39+RawGHw!AG39+RawGUw!AG39+RawGBw!AG39+RawLIw!AG39+RawMAw!AG39+RawNGw!AG39+RawNIw!AG39+RawSEw!AG39+RawSIw!AG39+RawTBw!AG39","v":71948.552318442409},{"$f":"RawBUw!AH39+RawCIw!AH39+RawGAw!AH39+RawGHw!AH39+RawGUw!AH39+RawGBw!AH39+RawLIw!AH39+RawMAw!AH39+RawNGw!AH39+RawNIw!AH39+RawSEw!AH39+RawSIw!AH39+RawTBw!AH39","v":151110.42601375005},{"$f":"RawBUw!AI39+RawCIw!AI39+RawGAw!AI39+RawGHw!AI39+RawGUw!AI39+RawGBw!AI39+RawLIw!AI39+RawMAw!AI39+RawNGw!AI39+RawNIw!AI39+RawSEw!AI39+RawSIw!AI39+RawTBw!AI39","v":37952.240395092675},{"$f":"RawBUw!AJ39+RawCIw!AJ39+RawGAw!AJ39+RawGHw!AJ39+RawGUw!AJ39+RawGBw!AJ39+RawLIw!AJ39+RawMAw!AJ39+RawNGw!AJ39+RawNIw!AJ39+RawSEw!AJ39+RawSIw!AJ39+RawTBw!AJ39","v":49.11999999999999},{"$f":"RawBUw!AK39+RawCIw!AK39+RawGAw!AK39+RawGHw!AK39+RawGUw!AK39+RawGBw!AK39+RawLIw!AK39+RawMAw!AK39+RawNGw!AK39+RawNIw!AK39+RawSEw!AK39+RawSIw!AK39+RawTBw!AK39","v":261060.33872728515}]

{"sheet":"ByCountry","index":7,"n_rows":295,"n_cols":51,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($F$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Burkina"}]
[null,{"$f":"map!D4","v":2030},{"$f":"SUMIF(OtherParams!$B$45:$B$68,B4,OtherParams!$C$45:$C$68)","v":24},null,null,1,{"$f":"VLOOKUP($F$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"}]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share"]
[null,null,"Cent.",{"$f":"G4&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":280},1,null,null,null,null,null,null,{"$f":"G4&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$550\"),M8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$550\"))","v":478},3,null,"Decent.",{"$f":"$G$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),R8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313},2]
[null,"GWh",{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of wind","Share of PV"]
[{"$f":"VLOOKUP(B10,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"OtherParams!D29","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$E$8+$C$4,1,1,50))*8.76","v":0},0,0,0,40.471200000000003,1007.2248,289.2552,869.78039999999987,75.335999999999999,{"$f":"SUM(C10:K10)","v":2282.0675999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B10,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":762.55799999999999},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B10,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},{"$f":"M10-N10","v":762.55799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$O$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$N$8+$C$4,1,1,50))*8.76","v":2971.3920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$T$8,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$S$8+$C$4,1,1,50))*8.76","v":24.4404},0,214.0068,0.70079999999999998,{"$f":"SUM(Q10:T10)","v":239.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$T$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$S$8+$C$4,1,1,50))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":312.38159999999971},{"$f":"W10/(L10+M10)","v":0.10260098975716414},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0.99030610472186509},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0.7614723353725269},{"$f":"(L10*(1-X10)+U10)/P10","v":0.76969757122158344},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K10/($L10+$O10)","v":2.4743929105765911E-2},{"$f":"I10/($L10+$O10)","v":9.500517896190587E-2}]
[{"$f":"VLOOKUP(B11,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"OtherParams!D30","v":"CIw"},0,0,13351.816800000001,0,2149.6163999999999,56.151600000000002,1510.7496000000001,0,0,{"$f":"SUM(C11:K11)","v":17068.3344},{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B11,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":565.45799999999997},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B11,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":1731.3263999999999},-1165.8683999999998,15033.035999999998,152.59919999999997,0,546.44880000000001,0,{"$f":"SUM(Q11:T11)","v":699.048},0,{"$f":"U11+L11+O11-P11","v":1568.478000000001},{"$f":"W11/(L11+M11)","v":8.8947287368541392E-2},0.23993215793002803,0.26158337151740729,{"$f":"(L11*(1-X11)+U11)/P11","v":1.0808994507310992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11/($L11+$O11)","v":0},{"$f":"I11/($L11+$O11)","v":9.5000964001432237E-2}]
[{"$f":"VLOOKUP(B12,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"OtherParams!D31","v":"GAw"},0,0,171.08279999999999,0,46.690800000000003,54.75,106.95960000000001,448.59960000000001,16.118400000000001,844.20119999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B12,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":449.47559999999999},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B12,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":167.40359999999998},282.072,1080.1080000000002,12.001199999999999,0,51.1584,9.2856000000000005,72.4452,0,118.6103999999998,9.1684723726977099E-2,0.80026758409785936,0.62201902537566145,0.77700197221760903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4311270125223614E-2,9.4967721863576257E-2]
[{"$f":"VLOOKUP(B13,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"OtherParams!D32","v":"GHw"},0,0,8830.4304000000011,0,4100.9063999999998,4382.9784,2890.7123999999999,2293.9812000000002,352.3272,22851.336000000003,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B13,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":7767.1416000000008},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B13,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":131.75039999999998},7635.3912000000009,29518.571999999996,265.86599999999999,0,4.38,1816.5611999999996,2086.8071999999997,0,3054.9624000000076,9.9775124025108519E-2,0.6352456425063755,0.48928211042240327,0.76758958111051501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1556740665819975E-2,9.4818718356885462E-2]
[{"$f":"VLOOKUP(B14,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"OtherParams!D33","v":"GUw"},0,0,147.9564,0,10969.6224,380.4468,654.10919999999999,0,0,12152.1348,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B14,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B14,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":4423.9751999999999},-4423.9751999999999,7629.0839999999998,14.2788,0,438.87599999999998,0,453.15479999999997,0,552.23040000000037,4.5443077211421351E-2,0.98712959359537455,1.5594988329017121,1.5798828797795383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,8.4639711633284598E-2]
[{"$f":"VLOOKUP(B15,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"OtherParams!D34","v":"GBw"},209.45159999999998,0,144.71519999999998,0,12.263999999999999,164.33760000000001,127.6332,348.47280000000001,0,1006.8743999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B15,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":799.35},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B15,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":462.96600000000001},336.38400000000001,1267.5719999999999,9.4608000000000008,0,7.0956000000000001,29.871600000000001,46.427999999999997,0,122.11440000000016,6.7607546437751673E-2,0.65477378576180967,0.50927824267396771,0.77725769600860273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.5017607930090009E-2]
[{"$f":"VLOOKUP(B16,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"OtherParams!D35","v":"LIw"},0,0,92.7684,0,1331.8704000000002,282.072,214.70760000000001,0,0,1921.4184000000002,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B16,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":942.31320000000005},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B16,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":579.99959999999999},362.31360000000006,2290.7399999999998,6.0443999999999996,0,142.35,10.161599999999998,158.55599999999998,0,151.54800000000023,5.2919763849377584E-2,0.9524932614555256,0.82261185199404385,0.86360450859379567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4016110471806663E-2]
[{"$f":"VLOOKUP(B17,OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"OtherParams!D36","v":"MAw"},0,0,0,0,1837.9356,501.59760000000006,470.93759999999997,732.68639999999994,0,3543.1572000000001,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B17,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":1183.914},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B17,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},1183.914,4696.2359999999999,8.4971999999999994,0,295.47479999999996,57.378,361.34999999999997,0,392.1851999999999,8.2965790741632975E-2,0.99782374584941225,0.76700769747944741,0.76881706140408823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.9625662503243007E-2]
[{"$f":"VLOOKUP(B18,OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"OtherParams!D37","v":"NIw"},664.00799999999992,4.2047999999999996,0,0,85.234800000000007,190.61760000000001,215.05799999999999,28.820399999999999,509.04359999999997,1696.9872,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B18,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":790.32719999999995},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B18,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":223.29239999999999},567.0347999999999,2229.42,14.1912,0,163.98719999999997,0,178.17839999999998,0,212.78039999999964,8.5546242163837286E-2,0.6360833411193122,0.49553418200502519,0.77598421205509405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2248403946604759,9.4989359644031726E-2]
[{"$f":"VLOOKUP(B19,OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"OtherParams!D38","v":"NGw"},0,0,71582.602799999993,0,45404.394,0,0,0,953.17560000000003,117940.1724,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B19,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":31536},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B19,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":11022.4452},20513.554799999998,135942.93599999999,914.19359999999995,0,9643.7088000000003,0,10557.902400000001,0,13068.693599999999,8.7429945456644564E-2,0.43581414341936897,0.38213268115946392,0.86938369464023313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.8844343830709101E-3,0]
[{"$f":"VLOOKUP(B20,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"OtherParams!D39","v":"SEw"},1873.7639999999999,0,0.26279999999999998,0,475.58040000000005,1320.6575999999998,794.00639999999999,212.51760000000002,1588.0128,6264.8016000000007,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B20,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":2094.1655999999998},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B20,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0.876},2093.2895999999996,8055.6959999999999,76.299600000000012,0,418.55279999999999,0,494.85239999999999,0,797.2476000000006,9.5376328310033384E-2,0.7114754098360655,0.5450244921282752,0.76494200200717322,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.18999706535865507,9.4998532679327535E-2]
[{"$f":"VLOOKUP(B21,OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"OtherParams!D40","v":"SIw"},0,0,323.5068,0,3625.8516,1109.1035999999999,579.73680000000002,0,0,5638.1987999999992,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B21,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":470.67479999999995},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B21,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":6.3071999999999999},464.36759999999992,6126.7439999999997,32.1492,0,318.33840000000004,53.523600000000002,404.01120000000003,0,379.83359999999902,6.2177354594470428E-2,0.94113809351214228,0.87421646978486545,0.92898311304312409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,9.4998851630684444E-2]
[{"$f":"VLOOKUP(B22,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"OtherParams!D41","v":"TBw"},0,0,323.76960000000003,0,700.97520000000009,4194.5508,764.13480000000004,0,52.56,6035.9904000000006,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B22,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":9926.131199999998},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B22,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":7909.3163999999997},2016.8147999999983,8874.7559999999994,69.904799999999994,0,322.28039999999999,1187.856,1580.0412000000001,0,758.09039999999914,4.7493085129736087E-2,0.94830977329453292,0.78324026162136184,0.82586651329800309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5269180980560672E-3,9.4890510948905132E-2]
[]
["Total","Total",{"$f":"SUM(C10:C23)","v":2747.2235999999998},{"$f":"SUM(D10:D23)","v":4.2047999999999996},94968.911999999997,0,70781.413199999995,13644.488399999998,8618.0004000000008,4934.8584000000001,3546.5736000000002,{"$f":"SUM(L10:L23)","v":199245.67440000002},{"$f":"SUM(M10:M23)","v":57287.5092},{"$f":"SUM(N10:N23)","v":26659.6584},{"$f":"SUM(O10:O23)","v":30627.8508},{"$f":"SUM(P10:P23)","v":225716.29199999996},{"$f":"SUM(Q10:Q23)","v":1599.9264000000001},{"$f":"SUM(R10:R23)","v":0},{"$f":"SUM(S10:S23)","v":12566.657999999999},{"$f":"SUM(T10:T23)","v":3165.3383999999996},{"$f":"SUM(U10:U23)","v":17331.9228},0,21489.15600000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Capacity Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE Potential"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$G$4&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$G$4&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),N39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":379},2,"Decent.","SENTerTotCap",{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),R39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":0}]
[null,"MW",{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop",null,null,{"$f":"S40","v":"Mini Hydro"},"Wind30","Wind25","Biomass"]
[null,{"$f":"B10","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$E$39+$C$4,1,1,50))","v":0},183.59,0,0,23.23,229.81,132.16,267.7,28.67,{"$f":"SUM(C41:K41)","v":865.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$F$39,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$E$39+$C$4,1,1,50))","v":0},0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1)/(1-X10)","v":523.81381596665597},{"$f":"L41/O41-1","v":0.65165555704829448},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$P$39,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1,1,50))","v":68.77},0,57.74,0.37,{"$f":"SUM(Q41:T41)","v":126.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$P$39,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1,1,50))","v":0},null,null,{"$f":"S41/OtherParams!F29","v":0.41242857142857142},{"$f":"MIN(1,K41/(OtherParams!K29+eps))","v":0.1146799999954128},{"$f":"MAX(0,(K41-OtherParams!K29)/(OtherParams!J29+eps))","v":0},{"$f":"MIN(1,H41/(OtherParams!I29+eps))","v":5.2005571589951709E-3}]
[null,{"$f":"B11","v":"CIw"},0,0,2011.3200000000002,0,572.79999999999995,12.82,690.3,0,0,{"$f":"SUM(C42:K42)","v":3287.24},0,0,2475.9050368060025,{"$f":"L42/O42-1","v":0.32769227863466277},389.73999999999995,0,152.41,0,{"$f":"SUM(Q42:T42)","v":542.15},0,null,null,{"$f":"S42/OtherParams!F30","v":0.629455251311279},{"$f":"MIN(1,K42/(OtherParams!K30+eps))","v":0},{"$f":"MAX(0,(K42-OtherParams!K30)/(OtherParams!J30+eps))","v":0},{"$f":"MIN(1,H42/(OtherParams!I30+eps))","v":2.1754425326812719E-4}]
[null,"GAw",0,59.5,65.44,0,26.519999999999996,12.5,48.89,142.79,6.12,361.76,0,0,182.72289846429101,0.97982848915182719,33.18,0,11.68,4.3499999999999996,49.21,0,null,null,{"$f":"S43/OtherParams!F31","v":0.99999999999999989},{"$f":"MIN(1,K43/(OtherParams!K31+eps))","v":0.48959999960831996},{"$f":"MAX(0,(K43-OtherParams!K31)/(OtherParams!J31+eps))","v":0},{"$f":"MIN(1,H43/(OtherParams!I31+eps))","v":4.6174087000424163E-3}]
[null,"GHw",0,85,2179.2400000000002,0,1513.65,1000,1320.82,730.14,159.08000000000001,6987.93,0,0,4895.4656970875785,0.42742906035625494,695.49,0,1,898.56999999999994,1595.06,0,null,null,{"$f":"S44/OtherParams!F32","v":1},{"$f":"MIN(1,K44/(OtherParams!K32+eps))","v":0.15907999999840922},{"$f":"MAX(0,(K44-OtherParams!K32)/(OtherParams!J32+eps))","v":0},{"$f":"MIN(1,H44/(OtherParams!I32+eps))","v":2.2919098134464182E-2}]
[null,"GUw",0,226.8,66.88,0,3296.88,86.8,298.87,0,0,3976.23,0,0,1092.4544939170362,2.6397213999670406,30.99,0,116.87,0,147.86000000000001,0,null,null,{"$f":"S45/OtherParams!F33","v":0.33775553111891088},{"$f":"MIN(1,K45/(OtherParams!K33+eps))","v":0},{"$f":"MAX(0,(K45-OtherParams!K33)/(OtherParams!J33+eps))","v":0},{"$f":"MIN(1,H45/(OtherParams!I33+eps))","v":2.9222590957547331E-3}]
[null,"GBw",28.13,18.670000000000002,98.31,0,7.8,37.5,58.31,110.92,0,359.64000000000004,0,0,197.00931651495449,0.82549742500477463,20.55,0,1.73,15.24,37.520000000000003,0,null,null,{"$f":"S46/OtherParams!F34","v":1.0016211208893004},{"$f":"MIN(1,K46/(OtherParams!K34+eps))","v":0},{"$f":"MAX(0,(K46-OtherParams!K34)/(OtherParams!J34+eps))","v":0},{"$f":"MIN(1,H46/(OtherParams!I34+eps))","v":4.4017951428882403E-3}]
[null,"LIw",0,62.64,107.61,0,264,39.5,98.12,0,0,571.87,0,0,311.04017247504925,0.83857279736389612,14.46,0,37.92,5.8,58.18,0,null,null,{"$f":"S47/OtherParams!F35","v":3.7920000000000002E-2},{"$f":"MIN(1,K47/(OtherParams!K35+eps))","v":0},{"$f":"MAX(0,(K47-OtherParams!K35)/(OtherParams!J35+eps))","v":0},{"$f":"MIN(1,H47/(OtherParams!I35+eps))","v":1.037153818466393E-2}]
[null,"MAw",0,303.66999999999996,0,0,587.04999999999995,91,215.19,233.19,0,1430.1,0,0,777.20110417298179,0.84006429265404425,22.5,0,72.14,32.72,127.36,0,null,null,{"$f":"S48/OtherParams!F36","v":0.99999306908047492},{"$f":"MIN(1,K48/(OtherParams!K36+eps))","v":0},{"$f":"MAX(0,(K48-OtherParams!K36)/(OtherParams!J36+eps))","v":0},{"$f":"MIN(1,H48/(OtherParams!I36+eps))","v":2.0164889787079379E-3}]
[null,"NIw",89.2,45.15,18,0,156,43.5,98.28,9.18,193.68,652.99,0,0,369.77266165992677,0.76592287020002336,35.25,0,46.84,0,82.09,0,null,null,{"$f":"S49/OtherParams!F37","v":0.93680000000000008},{"$f":"MIN(1,K49/(OtherParams!K37+eps))","v":0.7747199999690112},{"$f":"MAX(0,(K49-OtherParams!K37)/(OtherParams!J37+eps))","v":0},{"$f":"MIN(1,H49/(OtherParams!I37+eps))","v":4.8638760815658246E-4}]
[null,"NGw",0,0,19630.32,0,11500,0,0,0,362.69,31493.01,0,0,22619.074445006721,0.39232089609008058,1320.54,0,2568.25,0,3888.79,0,null,null,{"$f":"S50/OtherParams!F38","v":0.73378571428571426},{"$f":"MIN(1,K50/(OtherParams!K38+eps))","v":3.6268999999963726E-2},{"$f":"MAX(0,(K50-OtherParams!K38)/(OtherParams!J38+eps))","v":0},{"$f":"MIN(1,H50/(OtherParams!I38+eps))","v":0}]
[null,"SEw",250,401.5,42.98,0,264.85000000000002,280,362.81,67.64,604.27,2274.0500000000002,0,0,1306.2779993280894,0.74086220633716859,210.44,0,104.1,0,314.53999999999996,0,null,null,{"$f":"S51/OtherParams!F39","v":1.0000288192743307},{"$f":"MIN(1,K51/(OtherParams!K39+eps))","v":1},{"$f":"MAX(0,(K51-OtherParams!K39)/(OtherParams!J39+eps))","v":4.127652522027269E-2},{"$f":"MIN(1,H51/(OtherParams!I39+eps))","v":6.5246433859413059E-3}]
[null,"SIw",0,16,263.39999999999998,0,804.7,171.4,264.89,0,0,1520.3899999999999,0,0,786.54530642201814,0.93299735893947333,60.129999999999995,0,84.78,30.53,175.44,0,null,null,{"$f":"S52/OtherParams!F40","v":0.99229850886022597},{"$f":"MIN(1,K52/(OtherParams!K40+eps))","v":0},{"$f":"MAX(0,(K52-OtherParams!K40)/(OtherParams!J40+eps))","v":0},{"$f":"MIN(1,H52/(OtherParams!I40+eps))","v":2.003319427189186E-2}]
[null,"TBw",0,0,706.77,0,372,957,349.14,0,20,2404.91,0,0,1417.2075592583631,0.69693562829887101,131.33000000000001,0,89.9,660.32,881.55000000000007,0,null,null,{"$f":"S53/OtherParams!F41","v":0.2675595238095238},{"$f":"MIN(1,K53/(OtherParams!K41+eps))","v":2.0898641588078384E-2},{"$f":"MAX(0,(K53-OtherParams!K41)/(OtherParams!J41+eps))","v":0},{"$f":"MIN(1,H53/(OtherParams!I41+eps))","v":3.2521335061643314E-2}]
[]
[null,"Total",{"$f":"SUM(C41:C54)","v":367.33},{"$f":"SUM(D41:D54)","v":1402.52},25190.27,0,19389.48,2961.83,3937.7799999999997,1561.5600000000004,1374.51,56185.279999999999,0,0,36954.490507079674,null,3033.37,0,3345.36,1647.9,8026.63,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$G$4&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$G$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$540\"),R67,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$540\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap",null,null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop","Industry oil","Rural oil","Urban oil"]
[null,{"$f":"B41","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$E$67+$C$4,1,1,50))","v":0},0,0,0,0,0,6.81,23.55,0,{"$f":"SUM(C69:K69)","v":30.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$F$67,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$E$67+$C$4,1,1,50))","v":0},null,null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$S$67+$C$4,1,1,50))","v":22.7},0,7.18,0.37,{"$f":"SUM(Q69:T69)","v":30.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$T$67,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$S$67+$C$4,1,1,50))","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$F$1\"),$S$67+$C$4,0)","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$H$1\"),$S$67+$C$4,0)","v":2.5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$M$1\"),$S$67+$C$4,0)","v":0}]
[null,{"$f":"B42","v":"CIw"},0,0,0,0,112.5,0,25.73,0,0,{"$f":"SUM(C70:K70)","v":138.22999999999999},0,null,null,null,24.92,0,11.92,0,{"$f":"SUM(Q70:T70)","v":36.840000000000003},0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$F$1\"),$S$67+$C$4,0)","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$H$1\"),$S$67+$C$4,0)","v":3.94},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$M$1\"),$S$67+$C$4,0)","v":55.82}]
[null,"GAw",0,0,0,0,0,0,1.43,70.61,0,72.040000000000006,0,null,null,null,5.29,0,0,3.34,8.629999999999999,0,0,0.64,1.52]
[null,"GHw",0,0,144.01,0,0,0,0,0,0,144.01,0,null,null,null,0,0,0,684.38,684.38,0,0,0,59.47]
[null,"GUw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,5.75,0,6.03,0,11.780000000000001,0,0,5.75,7.65]
[null,"GBw",0,0,0,0,0,0,1.17,63.76,0,64.929999999999993,0,null,null,null,6.75,0,0,1.58,8.33,0,0,0.88,4.3099999999999996]
[null,"LIw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,2.36,0,1.64,0,4,0,0,2.36,3.63]
[null,"MAw",0,2,0,0,0,0,5.51,26.46,0,33.97,0,null,null,null,2.87,0,0,0,2.87,0,0,2.87,3.04]
[null,"NIw",0,0,0,0,0,0,2.3199999999999998,0,3.86,6.18,0,null,null,null,6.8699999999999992,0,5.78,0,12.649999999999999,0,0,1.4,0]
[null,"NGw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,73.77,0,155.76,0,229.52999999999997,0,0,73.77,11.39]
[null,"SEw",0,0,42.98,0,0,0,16.07,39.01,26.77,124.83,0,null,null,null,16.869999999999997,0,0,0,16.869999999999997,0,0,5.77,20.079999999999998]
[null,"SIw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,5.21,0,2.5299999999999998,0,7.74,0,0,5.21,0.38]
[null,"TBw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,14,0,7.74,264,285.74,0,0,2.5299999999999998,0]
[]
[null,"Total",{"$f":"SUM(C69:C82)","v":0},{"$f":"SUM(D69:D82)","v":2},186.98999999999998,0,112.5,0,59.04,223.39,30.63,614.54999999999995,0,0,0,0,187.36,0,198.58,953.67000000000007,1339.61,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$G$4&\"Primaire\"","v":"BUwPrimaire"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),C97,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":247},4]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT"]
[null,{"$f":"B69","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B101&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$B101&\"!$C$1\"),$D$97+$C$4,1,1,50))*8.76*3.6/1000","v":9.5424782399999977},0,0,0,0,0.54872639999999995,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":40.644164447999991}]
[null,{"$f":"B70","v":"CIw"},0.53232767999999997,0,97.411550399999996,0,0,3.4349011200000001,0,null,null,5721.7761259583995]
[null,"GAw",0.51908256000000008,0,1.2828844799999999,0,0,0.27089424000000001,0,null,null,92.068736356799988]
[null,"GHw",41.52282048,0,63.897612480000006,0,0,5.98364064,0,null,null,4029.5468622048002]
[null,"GUw",3.6042494400000007,0,1.1094364800000001,0,0,0.32135184,0,null,null,86.071130788799991]
[null,"GBw",1.5572476800000001,2.0375409599999998,1.0860998399999999,0,0,0.21160655999999997,0,null,null,272.74581529919999]
[null,"LIw",2.7051580800000004,0,0.69757632000000003,0,0,0.13686624,0,null,null,49.290082396800003]
[null,"MAw",4.6033099200000009,0,0,0,0,0.19205423999999999,0,null,null,14.225457556799999]
[null,"NIw",1.8063820800000001,6.4601495999999994,0,0,0,0.31472928,2.9328480000000004E-2,null,null,647.4673252511999]
[null,"NGw",0,0,536.86917935999998,0,0,20.568725280000002,0,null,null,31656.023181489596]
[null,"SEw",12.53934432,20.25683424,3.1535999999999999E-3,0,0,1.71650448,0,null,null,2077.0387824335999]
[null,"SIw",11.523885120000001,0,2.4295334400000002,0,0,0.43141248000000004,0,null,null,168.31552239359999]
[null,"TBw",39.737567519999999,0,2.8495929599999998,0,0,1.5320188799999999,0,null,null,273.41383844159998]
[]
[null,"Total",{"$f":"SUM(C101:C114)","v":130.19385312000003},{"$f":"SUM(D101:D114)","v":28.754524799999999},707.63661935999994,0,0,35.663431680000002,2.9328480000000004E-2,0,0,45128.627025019188]
[]
[]
[null,null,1,{"$f":"C118+1","v":2},{"$f":"D118+1","v":3},4,5,6,{"$f":"H118+1","v":7},{"$f":"I118+1","v":8},{"$f":"J118+1","v":9},{"$f":"K118+1","v":10},{"$f":"L118+1","v":11},{"$f":"M118+1","v":12},{"$f":"N118+1","v":13},{"$f":"O118+1","v":14},{"$f":"P118+1","v":15},{"$f":"Q118+1","v":16},{"$f":"R118+1","v":17},{"$f":"S118+1","v":18},19]
[null,null,"Cost Summary"]
[null,null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl. impr/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter",{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$14\"),0,R$118)","v":"LumpInv.Dom.Trans"},"LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $",{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$14\"),1,R$118)","v":"million $"},"million $","million $","million $"]
[null,{"$f":"B101","v":"BUw"},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,C$118)","v":56.147156452188},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,D$118)","v":211.48721776878199},32.944129999999994,0,300.57850422096999,78.238175298000002,14.627789392225221,101.72619107590378,0,393.4444689111952,339.20000000000005,1459.8191626978153,166.64602313902,109.83321693300012,43.738390640000027,18.660940491514634,4.7699999999999996,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,T$118)","v":177.00254806451477},495.17065998709899]
[null,{"$f":"B102","v":"CIw"},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B123&\"!$s$15\"),$C$4-3,C$118)","v":96.046872104788733},509.97178767707271,1177.2439999999997,0,1783.2626597818612,323.27178628199999,13.150660943240684,74.365585857740854,221.9848117946519,2119.685107007102,1716.1,1149.1555743081353,131.18214318586021,324.99339190000001,62.28422816000004,221.89298292252406,0,609.17060298252409,1972.0658810701909]
[null,"GAw",18.152018301676097,73.25229170815382,26.963459999999998,0,118.36777000982991,31.104902880000001,5.8140729329676955,59.359933734807498,21.463923059076087,155.2867458227976,123.30000000000001,1566.7701256977209,178.85503718010514,173.46055862492517,15.650751000000001,7.759750382613201,0,196.87106000753838,193.18275649852902]
[null,"GHw",386.0926818538864,1251.3937013591701,1043.4306100000001,0,2680.9169932130567,696.43293808199996,14.391687234799079,1021.3839723826281,16.892590413841148,3391.7416185298557,3369.7,1304.6363179210739,148.93108652067053,100.2979246500001,1759.7269999999999,286.54552398519979,0,2146.5704486351997,4396.2330004986425]
[null,"GUw",36.085916941405955,838.04594576983027,30.594170000000002,0,904.72603271123614,164.59608876600001,28.047560949852603,0,567.22712837753033,1097.3696824270887,870.9,608.7295373172102,69.489673209727201,0,26.763973940000021,43.516405192283685,0,70.280379132283713,530.14255404955838]
[null,"GBw",18.19906671045441,75.943559746480673,34.694519999999997,0,128.83714645693507,32.560790351999998,12.466193912100424,108.91452742221917,59.359933734807498,173.86413072103551,144.69999999999999,1544.0132992981839,176.25722594728128,156.46378699380017,8.5187309999999989,14.107560062101843,0,179.09007805590201,223.41872440844719]
[null,"LIw",11.793115902174815,155.71478566661065,17.964179999999999,0,185.47208156878546,47.114945622000015,16.811848961114841,123.95387487177588,74.365585857740854,249.39887615190031,261.5,1143.3543600991793,130.51990412091089,0,7.8299487200000053,17.685056612924793,0,25.515005332924797,298.98716516593538]
[null,"MAw",63.1791938163487,256.49556551883063,13.41343,0,333.08818933517932,110.47568135399999,14.334380885909239,158.61513419166536,0,457.89825157508858,536.1,1149.996988932576,131.27819508362739,71.935734288550066,1.9857529999999999,51.534498257922913,0,125.45598554647299,616.51338576675391]
[null,"NIw",27.170776972790147,161.10341294798201,48.082089999999994,0,236.35627992077215,47.573113769999999,0.43736205472726553,104.05116861291516,28.629795854309236,284.3667557454994,254.5,1413.7058094463864,161.38194171762402,9.9586034900000087,26.594227440000022,6.7755827497578851,4.7699999999999996,48.098413679757911,359.78812850410532]
[null,"NGw",700.24544185903039,5243.5052822867501,6532.233839999999,0,12475.98456414578,3619.309398108001,251.29980115173021,0,1413.2606210122276,16346.593763405512,15518.599999999999,962.28610457085597,109.85001193731233,0,639.61146348000057,513.51464745631677,506.95,1660.0761109363173,14933.333142393283]
[null,"SEw",104.66867809371257,416.76994391849439,176.09004000000002,0,697.52866201220695,180.52673480999999,14.93495142227477,294.73302197447185,0.11231775541117787,892.99034824448177,919.6,1291.4430757541786,147.42500864773729,193.70243634692517,11.672352999999998,132.33365149786809,0,337.70844084479324,1187.6110524635426]
[null,"SIw",35.126092320437145,322.61077218250483,64.361379999999997,0,422.09824450294195,115.91017292399999,15.049105669263334,61.898315007100116,0.80868783896048058,553.05752309620527,699.4,878.10573386380452,100.24038057805988,0,13.164904940000008,6.2470456123857412,0,19.411950552385751,614.14715026434487]
[]
[null,"Total",{"$f":"SUM(C122:C135)","v":1690.7787923171445},{"$f":"SUM(D122:D135)","v":10149.085500321551},9340.9186999999984,0,21180.782992638695,{"$f":"SUM(H122:H135)","v":5676.9596805180008},411.42841037526136,3418.2111775305411,3418.2111775305402,27269.171083531957,25766.699999999997]
[null,null,null,null,null,null,null,"hydro",4]
[null,null,"Projects Count",null,null,null,null,"solarpv",9]
[null,null,null,{"$f":"$G$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D139,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313},null,"char",8]
[null,"Tech type",1,{"$f":"C140+1","v":2},{"$f":"D140+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AG140+1","v":32},{"$f":"AH140+1","v":33},{"$f":"AI140+1","v":34},{"$f":"AJ140+1","v":35},{"$f":"AK140+1","v":36},{"$f":"AL140+1","v":37},{"$f":"AM140+1","v":38},{"$f":"AN140+1","v":39},{"$f":"AO140+1","v":40},{"$f":"AP140+1","v":41},{"$f":"AQ140+1","v":42},{"$f":"AR140+1","v":43},{"$f":"AS140+1","v":44},{"$f":"AT140+1","v":45},{"$f":"AU140+1","v":46},{"$f":"AV140+1","v":47}]
[null,{"$f":"B122","v":"BUw"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,C$140),3,$H$139)","v":"rans"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,D$140),3,$H$139)","v":"ist"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,E$140),3,$H$139)","v":"ODSNUind"},"istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","",{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B141&\"!$C$1\"),$E$139+2,AH$140),3,$H$139)","v":""},"","","","","","","","","","","","","","",""]
[null,{"$f":"B123","v":"CIw"},{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B142&\"!$C$1\"),$E$139+2,C$140),3,$H$139)","v":"rans"},"ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GHw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"GBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"LIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"MAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"NIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"NGw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb",{"$f":"MID(OFFSET(INDIRECT(\"Raw\"&$B150&\"!$C$1\"),$E$139+2,N$140),3,$H$139)","v":"SOLNUPVr"},"SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SEw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"SIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"TBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVr","SOLNUPVs","SOLNUPVs","istUrban","ODSNUurb","SOLNUPVr","SOLNUPVs","SOLNUPVs","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,"Criteria",{"$f":"D154","v":"HYDN"},"SOLNUPVst"]
[null,{"$f":"B141","v":"BUw"},{"$f":"IF(C141=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(O141=$C$155,1,0)","v":0},{"$f":"IF(P141=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH141=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR141=$C$155,1,0)","v":0},0,0,0,0,0]
[null,{"$f":"B142","v":"CIw"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH142=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR142=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH143=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR143=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH144=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR144=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH145=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR145=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"GBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH146=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR146=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"LIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH147=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR147=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"MAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH148=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR148=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"NIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH149=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR149=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"SEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH151=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR151=$C$155,1,0)","v":0},0,0,0,0,0]
[null,{"$f":"B152","v":"SIw"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH152=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR152=$C$155,1,0)","v":0},0,0,0,0,0]
[null,{"$f":"B153","v":"TBw"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH153=$C$155,1,0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AR153=$C$155,1,0)","v":0},0,0,0,0,0]
[null,"Capacity (MW)",null,{"$f":"D139","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D169,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313}]
[null,{"$f":"B156","v":"BUw"},null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B170&\"!$C$1\"),$E$169+$C$4,D$140)","v":109.2},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B170&\"!$C$1\"),$E$169+$C$4,E$140)","v":0},4.04,0.63,24.43,0,0,0,198.66,2.16,0,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B170&\"!$C$1\"),$E$169+$C$4,AH$140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B157","v":"CIw"},null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B171&\"!$C$1\"),$E$169+$C$4,D$140)","v":637.6},0,8.9499999999999993,1.57,62.38,0,0,0,989.75,15.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAw",null,39.700000000000003,0,3.48,0.22,5.84,0,0.23,0.83,71.849999999999994,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHw",null,1252,0,69.53,2.33,0.5,0,24.22,46.51,1809.94,28.02,0,136.63999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GBw",null,76,0,4.6100000000000003,0.13,0.81,0,3.15,0,58.79,0.95,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIw",null,199.5,0,2.82,0.42,16.25,0,0,0,41.07,0.27,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAw",null,309.7,0,10.4,0.97,33.729999999999997,0,0,0,174.75,0,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIw",null,108.13,0.17,2.5099999999999998,0.47,18.72,0,0,0,123.52,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NGw",null,6603.7,0,191.29,28.53,1100.8800000000001,0,0,0,7518.37,75.83,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B179&\"!$C$1\"),$E$169+$C$4,N$140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEw",null,390.3,0,13.37,1.35,47.78,0,0,0,459.44,7.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B167","v":"SIw"},null,567.27,2.73,6.32,0.94,36.340000000000003,0,0,0,79.69,0,6.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B168","v":"TBw"},null,376.03,0.37,5.28,0.93,36.79,0,0,0,451.42,6.68,105.74,29.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capacity Count",null,"Criteria",10]
[null,{"$f":"B171","v":"CIw"},{"$f":"SUM(D186:AG186)","v":0},{"$f":"(D171>$E$184)*D157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEw",0,{"$f":"(D180>$E$184)*D166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH180>$E$184)*AH166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SIw",{"$f":"SUM(D196:AG196)","v":0},{"$f":"(D181>$E$184)*D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH181>$E$184)*AH167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TBw",0,{"$f":"(D182>$E$184)*D168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AH182>$E$184)*AH168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",{"$f":"SUM(C185:C197)","v":0}]
[]
[]
[null,null,null,null,null,null,null,"hydro",4]
[null,null,"Distributed Gen",null,null,null,null,"solarpv",15]
[null,null,null,{"$f":"$G$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$601\"),D203,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$601\"))","v":445},null,"char",{"$f":"I202","v":15}]
[null,"Tech type",1,{"$f":"C204+1","v":2},{"$f":"D204+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,{"$f":"AG204+1","v":32},{"$f":"AH204+1","v":33},{"$f":"AI204+1","v":34},{"$f":"AJ204+1","v":35},{"$f":"AK204+1","v":36},{"$f":"AL204+1","v":37},{"$f":"AM204+1","v":38},{"$f":"AN204+1","v":39},{"$f":"AO204+1","v":40},{"$f":"AP204+1","v":41},{"$f":"AQ204+1","v":42},{"$f":"AR204+1","v":43},{"$f":"AS204+1","v":44},{"$f":"AT204+1","v":45},{"$f":"AU204+1","v":46},{"$f":"AV204+1","v":47}]
[null,"CIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GHw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GUw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"GBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"LIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"MAw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"NIw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"SEw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,{"$f":"B196","v":"SIw"},"rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[null,"TBw","rans","ist","ODSNUind","istRural","ODSNUrur","HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban","ODSNUurb","SOLNUPVrt","SOLNUPVst","SOLNUPVst2","","","","","","","","","","","","","","","","",""]
[]
[null,null,null,"HYDN"]
[null,"Criteria",{"$f":"D220","v":"SOLNUPVst"},"SOLNUPVst"]
[null,{"$f":"B205","v":"BUw"},{"$f":"IF(C205=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"CIw",{"$f":"IF(C206=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAw",{"$f":"IF(C207=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GHw",{"$f":"IF(C208=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GBw",{"$f":"IF(C210=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"LIw",{"$f":"IF(C211=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"MAw",{"$f":"IF(C212=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NIw",{"$f":"IF(C213=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"NGw",{"$f":"IF(C214=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SEw",{"$f":"IF(C215=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SIw",{"$f":"IF(C216=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TBw",{"$f":"IF(C217=$C$220,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production (Mwyr)",null,{"$f":"D203","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$601\"),D235,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$601\"))","v":445}]
[1,{"$f":"B221","v":"BUw"},null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B236&\"!$C$1\"),$E$235+$C$4,D$140)","v":9.77},0,1.64,2.5,7.18,0,0,0,0,20.2,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B236&\"!$C$1\"),$E$235+$C$4,N$140)","v":0},0.37,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B236&\"!$C$1\"),$E$235+$C$4,X$140)","v":0},0,0,0,0,0,0,0,0,0]
[null,"CIw",null,40.96,0,3.9,3.94,11.92,0,0,0,55.82,20.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GAw",null,1.75,0,0.33,0.64,0,0,0,3.34,1.52,4.6500000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GHw",null,104.84,0,0,0,0,0,0,80.38,59.47,0,0,604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GUw",null,10.63,0,2.19,5.75,6.03,0,0,0,7.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"GBw",null,0.11,0,0.41,0.88,0,0,1.58,0,4.3099999999999996,5.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"LIw",null,0.46,0,1.51,2.36,1.64,0,0,0,3.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"MAw",null,13.6,0,5.9,2.87,0,0,0,0,3.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"NIw",null,5.7,0,0,1.4,5.78,0,0,0,0,5.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"SEw",null,31.48,0,8.5,5.77,0,0,0,0,20.079999999999998,11.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"SIw",null,1.26,0,0.92,5.21,2.5299999999999998,0,0,0,0.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1,"TBw",null,27.86,0,2.4300000000000002,2.5299999999999998,7.74,0,0,0,0,11.47,132,132,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"total",null,null,{"$f":"SUM(E236:E248)","v":0},{"$f":"SUM(F236:F248)","v":84.830000000000013},107.61999999999999,198.58,0,1.58,83.72,167.28999999999996,79.739999999999995,132,736.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Sum dist mini hydro countries",null,null,null,{"$f":"SUMPRODUCT($A236:$A248,G236:G248)","v":100.80999999999999},186.66,0,1.58,83.72,108.42999999999999]
[null,null,"Share dist mini hydro countries",null,null,null,{"$f":"SUM(H252:L252)/SUM(G252:L252)","v":0.79050290939318379}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H249:L249)/SUM(G249:L249)","v":0.80740528642244846}]
[null,null,null,null,{"$f":"M205","v":"ODSNUurb"},{"$f":"N205","v":"SOLNUPVrt"},null,{"$f":"O205","v":"SOLNUPVst"},{"$f":"P205","v":"SOLNUPVst2"},{"$f":"Q205","v":""}]
[null,null,null,null,{"$f":"G205","v":"ODSNUrur"},"HYDNUmic","SOLNUPVrtru","SOLNUPVstru","SOLNUPVstru2","istUrban"]
[null,null,null,null,"Grid","Diesel","Mini Hydro (rural)","Solar PV (rooftop)","PV with 1 hr battery","PV with 2 hr battery"]
[1,2,"Burkina","rural",{"$f":"SUMIF($G$205:$Q$205,OFFSET(E$266,$B270,0),OFFSET($G$235,$A270,0,1,11))","v":2.5},7.18,0,0,0,0]
[{"$f":"A270","v":1},1,null,"urban",20.2,0,0,0.37,0,0]
[{"$f":"A271+1","v":2},{"$f":"B270","v":2},"Cote d'Ivoire","rural",3.94,11.92,0,0,0,55.82]
[{"$f":"A272","v":2},{"$f":"B271","v":1},null,"urban",20.98,0,0,0,0,0]
[{"$f":"A273+1","v":3},2,"Gambia","rural",0.64,0,0,0,3.34,1.52]
[{"$f":"A274","v":3},1,null,"urban",4.6500000000000004,0,0,0,0,0]
[{"$f":"A275+1","v":4},2,"Ghana","rural",0,0,0,0,80.38,59.47]
[{"$f":"A276","v":4},1,null,"urban",0,0,0,604,0,0]
[{"$f":"A277+1","v":5},2,"Guinea","rural",5.75,6.03,0,0,0,7.65]
[{"$f":"A278","v":5},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A279+1","v":6},2,"Guinea-Bissau","rural",{"$f":"SUMIF($G$205:$Q$205,OFFSET(E$266,$B280,0),OFFSET($G$235,$A280,0,1,11))","v":0.88},0,0,1.58,0,4.3099999999999996]
[{"$f":"A280","v":6},1,null,"urban",5.87,0,0,0,0,0]
[{"$f":"A281+1","v":7},2,"Liberia","rural",2.36,1.64,0,0,0,3.63]
[{"$f":"A282","v":7},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A283+1","v":8},2,"Mali","rural",2.87,0,0,0,0,3.04]
[{"$f":"A284","v":8},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A285+1","v":9},2,"Niger","rural",1.4,5.78,0,0,0,0]
[{"$f":"A286","v":9},1,null,"urban",5.47,0,0,0,0,0]
[{"$f":"A287+1","v":10},2,"Nigeria","rural",73.77,155.76,0,0,0,11.39]
[{"$f":"A288","v":10},1,null,"urban",0,0,0,0,0,0]
[{"$f":"A289+1","v":11},2,"Senegal","rural",{"$f":"SUMIF($G$205:$Q$205,OFFSET(E$266,$B290,0),OFFSET($G$235,$A290,0,1,11))","v":5.77},0,0,0,0,20.079999999999998]
[{"$f":"A290","v":11},1,null,"urban",11.1,0,0,0,0,0]
[{"$f":"A291+1","v":12},2,"Sierra Leone","rural",5.21,2.5299999999999998,0,0,0,0.38]
[{"$f":"A292","v":12},1,null,"urban",0,0,0,0,0,0]
[13,2,"Togo/Benin","rural",2.5299999999999998,7.74,0,0,0,0]
[13,1,null,"urban",11.47,132,0,132,0,0]

{"sheet":"ByProject","index":8,"n_rows":218,"n_cols":84,"rows_kept":218,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[]
[null,null,null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,2,{"$f":"VLOOKUP($C$4,OtherParams!$B$29:$E$43,3,FALSE)","v":"CIw"},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"New Generation Capacity Summary"]
[]
[null,null,{"$f":"VLOOKUP($C$4,OtherParams!$B$29:$E$43,4,FALSE)","v":"Cote d'Ivoire"}]
[null,null,null,null,null,null,null,null,null,"Start","End",null,null,null,null,null,null,null,null,null,null,null,"Start","End"]
[null,null,"Centralized",null,null,null,null,null,null,2012,2030,null,null,null,null,null,"De-Centralized",null,null,null,null,null,{"$f":"J9","v":2012},{"$f":"K9","v":2030}]
[null,null,{"$f":"IFERROR(LEFT(CF96,LEN(CF96)-2),\"\")","v":"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(CF158,LEN(CF158)-2),\"\")","v":"2012 Diesel/Gasoline 1kW system (Urban) 86MW"}]
[null,null,"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW"]
[null,null,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW"]
[null,null,"2016 4e centrale IPP (Abbata)  150MW, CCGT 798MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2016 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2027 AboissoComoé 40MW, Solar PV (utility) 429MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2028 AboissoComoé 50MW, Boutoubré 156MW, Solar PV (utility) 206MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2018 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2029 Biomass 13MW, Solar PV (utility) 29MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2019 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, Solar PV (utility) 26MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 38MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 98MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 13MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 13MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 45MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 13MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 18MW, Diesel/Gasoline 1kW system (Urban) 77MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 77MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 21MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,"New Transmission Capacity Summary",null,null,null,null,null,null,"Start","End"]
[null,null,"Dorsale",null,null,null,null,null,null,{"$f":"J9","v":2012},{"$f":"K9","v":2030},null,null,null,null,null,"CLSG",null,null,null,null,null,null,null,null,"OMVG",null,null,null,null,null,null,null,"Hub Intrazonal",null,null,null,"Corridor Nord",null,null,"Dorsale Mediane",null,null,null,"Liberia - Cote D'Ivoire",null,null,"Nigeria - Benin",null,null,null,"Central Africa - Nigeria"]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH185,LEN(TransRaw!$AH185)-2),\"\")","v":"2013 Ghana to Togo/Benin 655MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH214,LEN(TransRaw!$AH214)-2),\"\")","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH243,LEN(TransRaw!$AH243)-2),\"\")","v":"2017 Senegal to Guinea 286MW, Senegal to Gambia 341MW, Guinea to Senegal 286MW, Gambia to Senegal 341MW"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH301,LEN(TransRaw!$AH301)-2),\"\")","v":"2012 Mali to Cote d'Ivoire 320MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH272,LEN(TransRaw!$AH272)-2),\"\")","v":"2030 Niger to Burkina 24MW"},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH330,LEN(TransRaw!$AH330)-2),\"\")","v":"2026 Nigeria to Togo/Benin 19MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH359,LEN(TransRaw!$AH359)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH388,LEN(TransRaw!$AH388)-2),\"\")","v":"2026 Nigeria to Togo/Benin 9MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH417,LEN(TransRaw!$AH417)-2),\"\")","v":"2025 Central Africa to Nigeria 1000MW"}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH186,LEN(TransRaw!$AH186)-2),\"\")","v":"2017 Cote d'Ivoire to Ghana 655MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH215,LEN(TransRaw!$AH215)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH244,LEN(TransRaw!$AH244)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH302,LEN(TransRaw!$AH302)-2),\"\")","v":"2013 Ghana to Burkina 332MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH273,LEN(TransRaw!$AH273)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH331,LEN(TransRaw!$AH331)-2),\"\")","v":"2030 Nigeria to Togo/Benin 102MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH360,LEN(TransRaw!$AH360)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH389,LEN(TransRaw!$AH389)-2),\"\")","v":"2030 Nigeria to Togo/Benin 320MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH418,LEN(TransRaw!$AH418)-2),\"\")","v":"2026 Central Africa to Nigeria 1000MW"}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH187,LEN(TransRaw!$AH187)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH216,LEN(TransRaw!$AH216)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH245,LEN(TransRaw!$AH245)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH303,LEN(TransRaw!$AH303)-2),\"\")","v":"2015 Ghana to Burkina 332MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH274,LEN(TransRaw!$AH274)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH332,LEN(TransRaw!$AH332)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH361,LEN(TransRaw!$AH361)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH390,LEN(TransRaw!$AH390)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH419,LEN(TransRaw!$AH419)-2),\"\")","v":"2027 Central Africa to Nigeria 1000MW"}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH188,LEN(TransRaw!$AH188)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH217,LEN(TransRaw!$AH217)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH246,LEN(TransRaw!$AH246)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH304,LEN(TransRaw!$AH304)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH275,LEN(TransRaw!$AH275)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH333,LEN(TransRaw!$AH333)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH362,LEN(TransRaw!$AH362)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH391,LEN(TransRaw!$AH391)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH420,LEN(TransRaw!$AH420)-2),\"\")","v":"2028 Central Africa to Nigeria 1000MW"}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH189,LEN(TransRaw!$AH189)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH218,LEN(TransRaw!$AH218)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH247,LEN(TransRaw!$AH247)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH305,LEN(TransRaw!$AH305)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH276,LEN(TransRaw!$AH276)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH334,LEN(TransRaw!$AH334)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH363,LEN(TransRaw!$AH363)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH392,LEN(TransRaw!$AH392)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH421,LEN(TransRaw!$AH421)-2),\"\")","v":"2029 Central Africa to Nigeria 1000MW"}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH190,LEN(TransRaw!$AH190)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH219,LEN(TransRaw!$AH219)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH248,LEN(TransRaw!$AH248)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH306,LEN(TransRaw!$AH306)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH277,LEN(TransRaw!$AH277)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH335,LEN(TransRaw!$AH335)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH364,LEN(TransRaw!$AH364)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH393,LEN(TransRaw!$AH393)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH422,LEN(TransRaw!$AH422)-2),\"\")","v":"2030 Central Africa to Nigeria 1000MW"}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH191,LEN(TransRaw!$AH191)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH220,LEN(TransRaw!$AH220)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH249,LEN(TransRaw!$AH249)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH307,LEN(TransRaw!$AH307)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH278,LEN(TransRaw!$AH278)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH336,LEN(TransRaw!$AH336)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH365,LEN(TransRaw!$AH365)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH394,LEN(TransRaw!$AH394)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH423,LEN(TransRaw!$AH423)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH192,LEN(TransRaw!$AH192)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH221,LEN(TransRaw!$AH221)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH250,LEN(TransRaw!$AH250)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH308,LEN(TransRaw!$AH308)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH279,LEN(TransRaw!$AH279)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH337,LEN(TransRaw!$AH337)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH366,LEN(TransRaw!$AH366)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH395,LEN(TransRaw!$AH395)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH424,LEN(TransRaw!$AH424)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH193,LEN(TransRaw!$AH193)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH222,LEN(TransRaw!$AH222)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH251,LEN(TransRaw!$AH251)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH309,LEN(TransRaw!$AH309)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH280,LEN(TransRaw!$AH280)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH338,LEN(TransRaw!$AH338)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH367,LEN(TransRaw!$AH367)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH396,LEN(TransRaw!$AH396)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH425,LEN(TransRaw!$AH425)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH194,LEN(TransRaw!$AH194)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH223,LEN(TransRaw!$AH223)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH252,LEN(TransRaw!$AH252)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH310,LEN(TransRaw!$AH310)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH281,LEN(TransRaw!$AH281)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH339,LEN(TransRaw!$AH339)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH368,LEN(TransRaw!$AH368)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH397,LEN(TransRaw!$AH397)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH426,LEN(TransRaw!$AH426)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH195,LEN(TransRaw!$AH195)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH224,LEN(TransRaw!$AH224)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH253,LEN(TransRaw!$AH253)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH311,LEN(TransRaw!$AH311)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH282,LEN(TransRaw!$AH282)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH340,LEN(TransRaw!$AH340)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH369,LEN(TransRaw!$AH369)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH398,LEN(TransRaw!$AH398)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH427,LEN(TransRaw!$AH427)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH196,LEN(TransRaw!$AH196)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH225,LEN(TransRaw!$AH225)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH254,LEN(TransRaw!$AH254)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH312,LEN(TransRaw!$AH312)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH283,LEN(TransRaw!$AH283)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH341,LEN(TransRaw!$AH341)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH370,LEN(TransRaw!$AH370)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH399,LEN(TransRaw!$AH399)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH428,LEN(TransRaw!$AH428)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH197,LEN(TransRaw!$AH197)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH226,LEN(TransRaw!$AH226)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH255,LEN(TransRaw!$AH255)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH313,LEN(TransRaw!$AH313)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH284,LEN(TransRaw!$AH284)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH342,LEN(TransRaw!$AH342)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH371,LEN(TransRaw!$AH371)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH400,LEN(TransRaw!$AH400)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH429,LEN(TransRaw!$AH429)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH314,LEN(TransRaw!$AH314)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH285,LEN(TransRaw!$AH285)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH343,LEN(TransRaw!$AH343)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH372,LEN(TransRaw!$AH372)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH401,LEN(TransRaw!$AH401)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH430,LEN(TransRaw!$AH430)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH315,LEN(TransRaw!$AH315)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH286,LEN(TransRaw!$AH286)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH344,LEN(TransRaw!$AH344)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH373,LEN(TransRaw!$AH373)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH402,LEN(TransRaw!$AH402)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH431,LEN(TransRaw!$AH431)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH316,LEN(TransRaw!$AH316)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH287,LEN(TransRaw!$AH287)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH345,LEN(TransRaw!$AH345)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH374,LEN(TransRaw!$AH374)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH403,LEN(TransRaw!$AH403)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH432,LEN(TransRaw!$AH432)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH317,LEN(TransRaw!$AH317)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH288,LEN(TransRaw!$AH288)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH346,LEN(TransRaw!$AH346)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH375,LEN(TransRaw!$AH375)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH404,LEN(TransRaw!$AH404)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH433,LEN(TransRaw!$AH433)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH318,LEN(TransRaw!$AH318)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH289,LEN(TransRaw!$AH289)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH347,LEN(TransRaw!$AH347)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH376,LEN(TransRaw!$AH376)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH405,LEN(TransRaw!$AH405)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH434,LEN(TransRaw!$AH434)-2),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New Capacity (Centralized Generation)"]
[null,"Cent.",{"$f":"$D$4&\"SecNewCap\"","v":"CIwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$D$4&\"!$A$12:$A$540\"),C64,INDIRECT(\"Raw\"&$D$4&\"!$B$12:$B$540\"))","v":412},1]
[]
[2,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A66,C$1)","v":"IMIelc"},"EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+A67,0)","v":2010},{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,C$1),0)","v":0},28,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A67+1","v":5},2011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,2013,0,0,0,0,0,0,0,0,0,0,0,0,430,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,2014,0,0,0,0,0,0,0,0,0,0,222,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,0,0,0,0,0,0,0,0,0,0,111,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,2016,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,2020,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,429,0,0,0,0,0,0,0,0,0,0,0,0]
[22,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50,0,156,0,0,0,0,0,0,0,0,0,0,0,0,0,206,0,0,0,0,0,0,0,0,0,0,0,0]
[23,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,0,0,29,0,0,0,0,0,0,0,0,0,0,0,0]
[24,2030,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,M$1),0)","v":0},0,0,0,0,0,0,0,0,113,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,AG$1),0)","v":0},26,0,0,0,0,0,0,0,0,0,0,0,0]
[25,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,48,0,0,5,0,0,0,0,0,0,0,0,0,0,0,0]
[26,2040,0,0,0,0,0,0,0,0,0,0,0,46,0,0,0,0,12,0,0,0,0,0,0,0,0,0,0,0,116,0,0,0,0,36,0,0,0,0,0,0,0,0,0,0]
[27,2050,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,237,0,0,0,0,0,0,100,0,16,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unserved",{"$f":"IFERROR(VLOOKUP($D$4&E95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&F95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&G95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&H95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&I95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&J95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&K95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&L95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&M95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Vridi (CIPREL) "},{"$f":"IFERROR(VLOOKUP($D$4&N95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"4e centrale IPP (Abbata) "},{"$f":"IFERROR(VLOOKUP($D$4&O95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"5e centrale IPP (Bassam) "},{"$f":"IFERROR(VLOOKUP($D$4&P95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Lushann "},{"$f":"IFERROR(VLOOKUP($D$4&Q95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Soubre"},{"$f":"IFERROR(VLOOKUP($D$4&R95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"AboissoComoé"},{"$f":"IFERROR(VLOOKUP($D$4&S95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"GriboPopoli"},{"$f":"IFERROR(VLOOKUP($D$4&T95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Boutoubré"},{"$f":"IFERROR(VLOOKUP($D$4&U95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Louga"},{"$f":"IFERROR(VLOOKUP($D$4&V95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Tiboto/Cavally(Intl.)partCI50%"},{"$f":"IFERROR(VLOOKUP($D$4&W95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Tiassalé"},{"$f":"IFERROR(VLOOKUP($D$4&X95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel Centralized"},{"$f":"IFERROR(VLOOKUP($D$4&Y95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"HFO"},{"$f":"IFERROR(VLOOKUP($D$4&Z95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"OCGT"},{"$f":"IFERROR(VLOOKUP($D$4&AA95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"CCGT"},{"$f":"IFERROR(VLOOKUP($D$4&AB95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Supercritical coal"},{"$f":"IFERROR(VLOOKUP($D$4&AC95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"CCGT Associated Gas"},{"$f":"IFERROR(VLOOKUP($D$4&AD95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Hydro"},{"$f":"IFERROR(VLOOKUP($D$4&AE95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Biomass"},{"$f":"IFERROR(VLOOKUP($D$4&AF95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Bulk Wind (20% CF)"},{"$f":"IFERROR(VLOOKUP($D$4&AG95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Bulk Wind (30% CF)"},{"$f":"IFERROR(VLOOKUP($D$4&AH95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (utility)"},{"$f":"IFERROR(VLOOKUP($D$4&AI95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar thermal no storage"},{"$f":"IFERROR(VLOOKUP($D$4&AJ95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar thermal with Storage"},{"$f":"IFERROR(VLOOKUP($D$4&AK95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AL95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AM95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AN95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AO95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AP95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AQ95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AR95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AS95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AT95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},null,null,"Project #"]
[null,{"$f":"B66","v":0},"IMIelc","EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"AW95+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"AW95","v":1},2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,"Summary"]
[null,{"$f":"B67","v":2010},{"$f":"IF(C67,1,0)","v":0},{"$f":"IF(AND(D67>0,D94<>\"\"),C96+1,C96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$AU$122-AU96+1","v":27},{"$f":"IFERROR(HLOOKUP(AW$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":2},{"$f":"IFERROR(HLOOKUP(AX$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},null,{"$f":"IF(BK96=\"\",\"\",B96&\" \")","v":"2010 "},{"$f":"IFERROR(OFFSET($B$94,0,AW96)&\" \"&OFFSET($B67,0,AW96)& \"MW, \",\"\")","v":"Unserved 28MW, "},{"$f":"IFERROR(OFFSET($B$94,0,AX96)&\" \"&OFFSET($B67,0,AX96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,AY96)&\" \"&OFFSET($B67,0,AY96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,AZ96)&\" \"&OFFSET($B67,0,AZ96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BA96)&\" \"&OFFSET($B67,0,BA96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BB96)&\" \"&OFFSET($B67,0,BB96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BC96)&\" \"&OFFSET($B67,0,BC96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BD96)&\" \"&OFFSET($B67,0,BD96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BE96)&\" \"&OFFSET($B67,0,BE96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BF96)&\" \"&OFFSET($B67,0,BF96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BG96)&\" \"&OFFSET($B67,0,BG96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BH96)&\" \"&OFFSET($B67,0,BH96)& \"MW, \",\"\")","v":""},{"$f":"IF(BX96<>\"\",1,0)","v":0},{"$f":"IF(OR(B96<$J$9,B96>$K$9),\"\",BJ96&BK96&BL96&BM96&BN96&BO96&BP96&BQ96&BR96&BS96&BT96&BU96&BV96)","v":""},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(CE96,$BW$96:$BX$119,2,FALSE),\"\")","v":"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW, "}]
[null,2011,0,{"$f":"IF(AND(D68>0,D95<>\"\"),C97+1,C97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU96+1","v":2},26,{"$f":"IFERROR(HLOOKUP(AW$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",{"$f":"IF(BX97<>\"\",BW96+1,BW96)","v":0},"",null,null,null,null,null,null,{"$f":"CE96+1","v":2},"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW, "]
[null,2012,0,{"$f":"IF(AND(D69>0,D96<>\"\"),C98+1,C98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,25,{"$f":"IFERROR(HLOOKUP(AW$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",0,"",null,null,null,null,null,null,3,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW, "]
[null,2013,0,{"$f":"IF(AND(D70>0,D97<>\"\"),C99+1,C99)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,4,24,{"$f":"IFERROR(HLOOKUP(AW$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(AX$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":14},{"$f":"IFERROR(HLOOKUP(AY$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},null,"2013 ","5e centrale IPP (Bassam)  430MW, ","Lushann  100MW, ","","","","","","","","","","",1,"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW, ",null,null,null,null,null,null,4,"2016 4e centrale IPP (Abbata)  150MW, CCGT 798MW, "]
[null,2014,0,{"$f":"IF(AND(D71>0,D98<>\"\"),C100+1,C100)","v":0},0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,5,23,{"$f":"IFERROR(HLOOKUP(AW$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AY$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},null,"2014 ","Vridi (CIPREL)  222MW, ","4e centrale IPP (Abbata)  150MW, ","","","","","","","","","","",2,"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW, ",null,null,null,null,null,null,5,"2027 AboissoComoé 40MW, Solar PV (utility) 429MW, "]
[null,2015,0,{"$f":"IF(AND(D72>0,D99<>\"\"),C101+1,C101)","v":0},0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,6,22,{"$f":"IFERROR(HLOOKUP(AW$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AY$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},null,"2015 ","Vridi (CIPREL)  111MW, ","4e centrale IPP (Abbata)  150MW, ","","","","","","","","","","",3,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW, ",null,null,null,null,null,null,6,"2028 AboissoComoé 50MW, Boutoubré 156MW, Solar PV (utility) 206MW, "]
[null,2016,0,{"$f":"IF(AND(D73>0,D100<>\"\"),C102+1,C102)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,7,21,{"$f":"IFERROR(HLOOKUP(AW$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},null,"2016 ","4e centrale IPP (Abbata)  150MW, ","CCGT 798MW, ","","","","","","","","","","",4,"2016 4e centrale IPP (Abbata)  150MW, CCGT 798MW, ",null,null,null,null,null,null,7,"2029 Biomass 13MW, Solar PV (utility) 29MW, "]
[null,2017,0,{"$f":"IF(AND(D74>0,D101<>\"\"),C103+1,C103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8,20,{"$f":"IFERROR(HLOOKUP(AW$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,8,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, Solar PV (utility) 26MW, "]
[null,2018,0,{"$f":"IF(AND(D75>0,D102<>\"\"),C104+1,C104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,19,{"$f":"IFERROR(HLOOKUP(AW$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,9,""]
[null,2019,0,{"$f":"IF(AND(D76>0,D103<>\"\"),C105+1,C105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,18,{"$f":"IFERROR(HLOOKUP(AW$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,10,""]
[null,2020,0,{"$f":"IF(AND(D77>0,D104<>\"\"),C106+1,C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,17,{"$f":"IFERROR(HLOOKUP(AW$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,11,""]
[null,2021,0,{"$f":"IF(AND(D78>0,D105<>\"\"),C107+1,C107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,16,{"$f":"IFERROR(HLOOKUP(AW$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,12,""]
[null,2022,0,{"$f":"IF(AND(D79>0,D106<>\"\"),C108+1,C108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,15,{"$f":"IFERROR(HLOOKUP(AW$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,13,""]
[null,2023,0,{"$f":"IF(AND(D80>0,D107<>\"\"),C109+1,C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14,14,{"$f":"IFERROR(HLOOKUP(AW$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,14,""]
[null,2024,0,{"$f":"IF(AND(D81>0,D108<>\"\"),C110+1,C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,13,{"$f":"IFERROR(HLOOKUP(AW$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,15,""]
[null,2025,0,{"$f":"IF(AND(D82>0,D109<>\"\"),C111+1,C111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,12,{"$f":"IFERROR(HLOOKUP(AW$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,16,""]
[null,2026,0,{"$f":"IF(AND(D83>0,D110<>\"\"),C112+1,C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,11,{"$f":"IFERROR(HLOOKUP(AW$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",4,"",null,null,null,null,null,null,17,""]
[null,2027,0,{"$f":"IF(AND(D84>0,D111<>\"\"),C113+1,C113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,18,10,{"$f":"IFERROR(HLOOKUP(AW$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":16},{"$f":"IFERROR(HLOOKUP(AX$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AY$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},null,"2027 ","AboissoComoé 40MW, ","Solar PV (utility) 429MW, ","","","","","","","","","","",5,"2027 AboissoComoé 40MW, Solar PV (utility) 429MW, ",null,null,null,null,null,null,18,""]
[null,2028,0,{"$f":"IF(AND(D85>0,D112<>\"\"),C114+1,C114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,19,9,{"$f":"IFERROR(HLOOKUP(AW$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":16},{"$f":"IFERROR(HLOOKUP(AX$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":18},{"$f":"IFERROR(HLOOKUP(AY$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AZ$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},null,"2028 ","AboissoComoé 50MW, ","Boutoubré 156MW, ","Solar PV (utility) 206MW, ","","","","","","","","","",6,"2028 AboissoComoé 50MW, Boutoubré 156MW, Solar PV (utility) 206MW, ",null,null,null,null,null,null,19,""]
[null,2029,0,{"$f":"IF(AND(D86>0,D113<>\"\"),C115+1,C115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,20,8,{"$f":"IFERROR(HLOOKUP(AW$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AX$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AY$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},null,"2029 ","Biomass 13MW, ","Solar PV (utility) 29MW, ","","","","","","","","","","",7,"2029 Biomass 13MW, Solar PV (utility) 29MW, ",null,null,null,null,null,null,20,""]
[null,2030,0,{"$f":"IF(AND(D87>0,D114<>\"\"),C116+1,C116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,21,7,{"$f":"IFERROR(HLOOKUP(AW$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(AX$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AY$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},null,"2030 ","Tiboto/Cavally(Intl.)partCI50% 113MW, ","Solar PV (utility) 26MW, ","","","","","","","","","","",8,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, Solar PV (utility) 26MW, ",null,null,null,null,null,null,21,""]
[null,2031,0,{"$f":"IF(AND(D88>0,D115<>\"\"),C117+1,C117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,22,6,{"$f":"IFERROR(HLOOKUP(AW$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AX$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AY$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},null,"2031 ","Biomass 48MW, ","Solar PV (utility) 5MW, ","","","","","","","","","","",8,"",null,null,null,null,null,null,22,""]
[null,2040,0,{"$f":"IF(AND(D89>0,D116<>\"\"),C118+1,C118)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,23,5,{"$f":"IFERROR(HLOOKUP(AW$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":17},{"$f":"IFERROR(HLOOKUP(AY$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":29},{"$f":"IFERROR(HLOOKUP(AZ$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":34},{"$f":"IFERROR(HLOOKUP(BA$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},null,"2040 ","4e centrale IPP (Abbata)  46MW, ","GriboPopoli 12MW, ","Biomass 116MW, ","Solar thermal with Storage 36MW, ","","","","","","","","",8,"",null,null,null,null,null,null,23,""]
[null,2050,0,{"$f":"IF(AND(D90>0,D117<>\"\"),C119+1,C119)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,3,3,4,4,4,4,4,4,4,4,4,4,4,24,4,{"$f":"IFERROR(HLOOKUP(AW$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":32},{"$f":"IFERROR(HLOOKUP(AZ$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":34},{"$f":"IFERROR(HLOOKUP(BA$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},null,"2050 ","4e centrale IPP (Abbata)  2MW, ","CCGT 237MW, ","Solar PV (utility) 100MW, ","Solar thermal with Storage 16MW, ","","","","","","","","",8,"",null,null,null,null,null,null,24,""]
[null,0,0,{"$f":"IF(AND(D91>0,D118<>\"\"),C120+1,C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,3,{"$f":"IFERROR(HLOOKUP(AW$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""}]
[null,0,0,{"$f":"IF(AND(D92>0,D119<>\"\"),C121+1,C121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,2,{"$f":"IFERROR(HLOOKUP(AW$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""}]
[null,null,{"$f":"C1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,27]
[]
[]
[null,"New Capacity (Distributed Generation)"]
[null,"Cent.",{"$f":"$D$4&\"TerNewCap\"","v":"CIwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$D$4&\"!$A$12:$A$540\"),C126,INDIRECT(\"Raw\"&$D$4&\"!$B$12:$B$540\"))","v":445},1]
[]
[2,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A128,C$1)","v":"ETrans"},"EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+A129,0)","v":2010},{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A129+1","v":5},2011,6,8,0,0,6,0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2012,0,31,0,0,0,0,0,0,0,0,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,2013,162,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,2014,64,27,0,0,0,25,0,0,0,18,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,77,31,0,0,0,3,0,0,0,50,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,2016,72,33,0,0,1,5,0,0,0,48,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2017,74,35,0,0,2,5,0,0,0,48,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2018,75,38,0,0,2,5,0,0,0,47,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,2019,78,41,0,0,2,5,0,0,0,47,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,2020,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,C$1),0)","v":81},45,0,1,1,3,0,0,0,46,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,M$1),0)","v":9},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,2021,85,29,0,0,7,11,0,0,0,57,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,2022,90,31,0,3,2,8,0,0,0,58,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,2023,93,33,0,3,2,8,0,0,0,59,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,2024,96,34,0,3,2,9,0,0,0,85,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,2025,98,36,0,3,2,9,0,0,0,55,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,2026,136,38,0,7,4,3,0,0,0,84,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,2027,68,40,0,0,5,18,0,0,0,28,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,2028,151,42,0,4,5,12,0,0,0,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,2029,78,44,0,4,5,12,0,0,0,30,77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,2030,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,C$1),0)","v":96},41,0,4,4,12,0,0,0,56,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,M$1),0)","v":21},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,2031,36,9,0,1,4,1,0,0,0,26,45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,2040,70,52,0,3,6,11,0,0,0,20,7,0,427,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,2050,194,89,0,10,10,7,0,0,6,95,13,0,215,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IFERROR(VLOOKUP($D$4&D157,TechCosts!$D$6:$M$466,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&E157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel 100 kW system (industry)"},{"$f":"IFERROR(VLOOKUP($D$4&F157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&G157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"IFERROR(VLOOKUP($D$4&H157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Small Hydro"},{"$f":"IFERROR(VLOOKUP($D$4&I157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&J157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"PV with 1h Battery (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&K157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"PV with 2h Battery (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&L157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&M157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"IFERROR(VLOOKUP($D$4&N157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (roof top)"},{"$f":"IFERROR(VLOOKUP($D$4&O157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Rooftop PV with 1h Battery"},{"$f":"IFERROR(VLOOKUP($D$4&P157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Rooftop PV with 2h Battery"},{"$f":"IFERROR(VLOOKUP($D$4&Q157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&R157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&S157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&T157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&U157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&V157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&W157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&X157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&Y157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&Z157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AA157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AB157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AC157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AD157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AE157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AF157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AG157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AH157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AI157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AJ157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AK157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AL157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AM157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AN157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AO157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AP157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AQ157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AR157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AS157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AT157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},null,null,"Project #",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BX162=\"\",1,0)","v":0}]
[null,{"$f":"B128","v":0},null,{"$f":"D128","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"AW157+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"AW157","v":1},2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,"Summary"]
[null,2010,null,{"$f":"IF(AND(D129>0,D$156<>\"\"),C158+1,C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"$AU$122-AU158+1","v":27},{"$f":"IFERROR(HLOOKUP(AW$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},null,{"$f":"IF(BK158=\"\",\"\",B158&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AW158)&\" \"&OFFSET($B129,0,AW158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AX158)&\" \"&OFFSET($B129,0,AX158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AY158)&\" \"&OFFSET($B129,0,AY158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AZ158)&\" \"&OFFSET($B129,0,AZ158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BA158)&\" \"&OFFSET($B129,0,BA158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BB158)&\" \"&OFFSET($B129,0,BB158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BC158)&\" \"&OFFSET($B129,0,BC158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BD158)&\" \"&OFFSET($B129,0,BD158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BE158)&\" \"&OFFSET($B129,0,BE158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BF158)&\" \"&OFFSET($B129,0,BF158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BG158)&\" \"&OFFSET($B129,0,BG158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BH158)&\" \"&OFFSET($B129,0,BH158)& \"MW, \",\"\")","v":""},{"$f":"IF(BX158<>\"\",1,0)","v":0},{"$f":"IF(OR(B158<$W$9,B158>$X$9),\"\",BJ158&BK158&BL158&BM158&BN158&BO158&BP158&BQ158&BR158&BS158&BT158&BU158&BV158)","v":""},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(CE158,$BW$158:$BX$181,2,FALSE),\"\")","v":"2012 Diesel/Gasoline 1kW system (Urban) 86MW, "}]
[null,2011,null,{"$f":"IF(AND(D130>0,D$156<>\"\"),C159+1,C159)","v":0},0,0,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AU158+1","v":2},26,{"$f":"IFERROR(HLOOKUP(AW$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},null,"2011 ","Diesel/Gasoline 1kW system (Rural) 6MW, ","Diesel/Gasoline 1kW system (Urban) 26MW, ","","","","","","","","","","",{"$f":"IF(BX159<>\"\",BW158+1,BW158)","v":0},"",null,null,null,null,null,null,{"$f":"CE158+1","v":2},"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW, "]
[null,2012,null,{"$f":"IF(AND(D131>0,D$156<>\"\"),C160+1,C160)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,25,{"$f":"IFERROR(HLOOKUP(AW$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},null,"2012 ","Diesel/Gasoline 1kW system (Urban) 86MW, ","","","","","","","","","","","",1,"2012 Diesel/Gasoline 1kW system (Urban) 86MW, ",null,null,null,null,null,null,3,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW, "]
[null,2013,null,{"$f":"IF(AND(D132>0,D$156<>\"\"),C161+1,C161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,24,{"$f":"IFERROR(HLOOKUP(AW$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",1,"",null,null,null,null,null,null,4,"2016 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2014,null,{"$f":"IF(AND(D133>0,D$156<>\"\"),C162+1,C162)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,5,23,{"$f":"IFERROR(HLOOKUP(AW$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},null,"2014 ","Small Hydro 25MW, ","Diesel/Gasoline 1kW system (Urban) 27MW, ","","","","","","","","","","",2,"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW, ",null,null,null,null,null,null,5,"2017 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2015,null,{"$f":"IF(AND(D134>0,D$156<>\"\"),C163+1,C163)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,6,22,{"$f":"IFERROR(HLOOKUP(AW$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},null,"2015 ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 24MW, ","","","","","","","","","","",3,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW, ",null,null,null,null,null,null,6,"2018 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2016,null,{"$f":"IF(AND(D135>0,D$156<>\"\"),C164+1,C164)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,7,21,{"$f":"IFERROR(HLOOKUP(AW$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},null,"2016 ","Diesel/Gasoline 1kW system (Rural) 1MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",4,"2016 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,7,"2019 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2017,null,{"$f":"IF(AND(D136>0,D$156<>\"\"),C165+1,C165)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,8,20,{"$f":"IFERROR(HLOOKUP(AW$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},null,"2017 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",5,"2017 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,8,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW, "]
[null,2018,null,{"$f":"IF(AND(D137>0,D$156<>\"\"),C166+1,C166)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,9,19,{"$f":"IFERROR(HLOOKUP(AW$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},null,"2018 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",6,"2018 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,9,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 38MW, "]
[null,2019,null,{"$f":"IF(AND(D138>0,D$156<>\"\"),C167+1,C167)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,10,18,{"$f":"IFERROR(HLOOKUP(AW$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},null,"2019 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",7,"2019 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,10,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 98MW, "]
[null,2020,null,{"$f":"IF(AND(D139>0,D$156<>\"\"),C168+1,C168)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,11,17,{"$f":"IFERROR(HLOOKUP(AW$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},null,"2020 ","Diesel/Gasoline 1kW system (Rural) 1MW, ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 9MW, ","","","","","","","","","",8,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW, ",null,null,null,null,null,null,11,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 13MW, "]
[null,2021,null,{"$f":"IF(AND(D140>0,D$156<>\"\"),C169+1,C169)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,12,16,{"$f":"IFERROR(HLOOKUP(AW$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},null,"2021 ","Diesel/Gasoline 1kW system (Rural) 7MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 38MW, ","","","","","","","","","",9,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 38MW, ",null,null,null,null,null,null,12,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 13MW, "]
[null,2022,null,{"$f":"IF(AND(D141>0,D$156<>\"\"),C170+1,C170)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,13,15,{"$f":"IFERROR(HLOOKUP(AW$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},null,"2022 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 98MW, ","","","","","","","","","",10,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 98MW, ",null,null,null,null,null,null,13,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 45MW, "]
[null,2023,null,{"$f":"IF(AND(D142>0,D$156<>\"\"),C171+1,C171)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,14,14,{"$f":"IFERROR(HLOOKUP(AW$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},null,"2023 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 13MW, ","","","","","","","","","",11,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 13MW, ",null,null,null,null,null,null,14,"2026 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 13MW, "]
[null,2024,null,{"$f":"IF(AND(D143>0,D$156<>\"\"),C172+1,C172)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,15,13,{"$f":"IFERROR(HLOOKUP(AW$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},null,"2024 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 9MW, ","Diesel/Gasoline 1kW system (Urban) 13MW, ","","","","","","","","","",12,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 13MW, ",null,null,null,null,null,null,15,"2027 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 18MW, Diesel/Gasoline 1kW system (Urban) 77MW, "]
[null,2025,null,{"$f":"IF(AND(D144>0,D$156<>\"\"),C173+1,C173)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,16,12,{"$f":"IFERROR(HLOOKUP(AW$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},null,"2025 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 9MW, ","Diesel/Gasoline 1kW system (Urban) 45MW, ","","","","","","","","","",13,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 45MW, ",null,null,null,null,null,null,16,"2028 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, "]
[null,2026,null,{"$f":"IF(AND(D145>0,D$156<>\"\"),C174+1,C174)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,17,11,{"$f":"IFERROR(HLOOKUP(AW$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},null,"2026 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 13MW, ","","","","","","","","","",14,"2026 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 13MW, ",null,null,null,null,null,null,17,"2029 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 77MW, "]
[null,2027,null,{"$f":"IF(AND(D146>0,D$156<>\"\"),C175+1,C175)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,18,10,{"$f":"IFERROR(HLOOKUP(AW$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},null,"2027 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 18MW, ","Diesel/Gasoline 1kW system (Urban) 77MW, ","","","","","","","","","",15,"2027 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 18MW, Diesel/Gasoline 1kW system (Urban) 77MW, ",null,null,null,null,null,null,18,"2030 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 21MW, "]
[null,2028,null,{"$f":"IF(AND(D147>0,D$156<>\"\"),C176+1,C176)","v":0},0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,19,9,{"$f":"IFERROR(HLOOKUP(AW$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},null,"2028 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 12MW, ","","","","","","","","","","",16,"2028 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, ",null,null,null,null,null,null,19,""]
[null,2029,null,{"$f":"IF(AND(D148>0,D$156<>\"\"),C177+1,C177)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,20,8,{"$f":"IFERROR(HLOOKUP(AW$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},null,"2029 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 12MW, ","Diesel/Gasoline 1kW system (Urban) 77MW, ","","","","","","","","","",17,"2029 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 77MW, ",null,null,null,null,null,null,20,""]
[null,2030,null,{"$f":"IF(AND(D149>0,D$156<>\"\"),C178+1,C178)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,21,7,{"$f":"IFERROR(HLOOKUP(AW$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},null,"2030 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 12MW, ","Diesel/Gasoline 1kW system (Urban) 21MW, ","","","","","","","","","",18,"2030 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 12MW, Diesel/Gasoline 1kW system (Urban) 21MW, ",null,null,null,null,null,null,21,""]
[null,2031,null,{"$f":"IF(AND(D150>0,D$156<>\"\"),C179+1,C179)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,22,6,{"$f":"IFERROR(HLOOKUP(AW$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},null,"2031 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 1MW, ","Diesel/Gasoline 1kW system (Urban) 45MW, ","","","","","","","","","",18,"",null,null,null,null,null,null,22,""]
[null,2040,null,{"$f":"IF(AND(D151>0,D$156<>\"\"),C180+1,C180)","v":0},0,0,1,2,2,2,2,2,3,3,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,23,5,{"$f":"IFERROR(HLOOKUP(AW$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(BA$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},null,"2040 ","Diesel/Gasoline 1kW system (Rural) 6MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 7MW, ","Rooftop PV with 1h Battery 427MW, ","","","","","","","","",18,"",null,null,null,null,null,null,23,""]
[null,2050,null,{"$f":"IF(AND(D152>0,D$156<>\"\"),C181+1,C181)","v":0},0,0,1,2,2,2,3,3,4,4,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,24,4,{"$f":"IFERROR(HLOOKUP(AW$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":9},{"$f":"IFERROR(HLOOKUP(AZ$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(BA$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(BB$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},null,"2050 ","Diesel/Gasoline 1kW system (Rural) 10MW, ","Small Hydro 7MW, ","PV with 2h Battery (roof top - rural) 6MW, ","Diesel/Gasoline 1kW system (Urban) 13MW, ","Rooftop PV with 1h Battery 215MW, ","","","","","","","",18,"",null,null,null,null,null,null,24,""]
[null,0,null,{"$f":"IF(AND(D153>0,D$156<>\"\"),C182+1,C182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,3,{"$f":"IFERROR(HLOOKUP(AW$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""}]
[null,0,null,{"$f":"IF(AND(D154>0,D$156<>\"\"),C183+1,C183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,2,{"$f":"IFERROR(HLOOKUP(AW$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"D1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,27]
[]
[]
[]
[]
[]
[null,"New Capacity (Transmission)"]
[]
[null,"Projects"]
[null,{"$f":"TransRaw!B89","v":0},{"$f":"TransRaw!C89","v":"ELEXGHwCIwInv"},{"$f":"TransRaw!D89","v":"ELEXGHwTBwInv"},{"$f":"TransRaw!E89","v":"ELEXSEwMAwInv"},{"$f":"TransRaw!F89","v":"ELEXCIwBUwInv"},{"$f":"TransRaw!G89","v":"ELEXNGwTBwInv"},{"$f":"TransRaw!H89","v":"ELEXNGwNIwInv"},{"$f":"TransRaw!I89","v":"ELEXCIwGHwInv"},{"$f":"TransRaw!J89","v":"ELEXTBwGHwInv"},{"$f":"TransRaw!K89","v":"ELEXMAwSEwInv"},{"$f":"TransRaw!L89","v":"ELEXBUwCIwInv"},{"$f":"TransRaw!M89","v":"ELEXTBwNGwInv"},{"$f":"TransRaw!N89","v":"ELEXNIwNGwInv"},{"$f":"TransRaw!O89","v":"ELNCDorGHwTBwInv"},{"$f":"TransRaw!P89","v":"ELNCDorCIwGHwInv"},{"$f":"TransRaw!Q89","v":"ELNCDorTBwGHwInv"},{"$f":"TransRaw!R89","v":"ELNCDorGHwCIwInv"},{"$f":"TransRaw!S89","v":"ELNCCLSGCIwLIwInv"},{"$f":"TransRaw!T89","v":"ELNCCLSGLIwGUwInv"},{"$f":"TransRaw!U89","v":"ELNCCLSGLIwSIwInv"},{"$f":"TransRaw!V89","v":"ELNCCLSGSIwGUwInv"},{"$f":"TransRaw!W89","v":"ELNCCLSGLIwCIwInv"},{"$f":"TransRaw!X89","v":"ELNCCLSGGUwLIwInv"},{"$f":"TransRaw!Y89","v":"ELNCCLSGSIwLIwInv"},{"$f":"TransRaw!Z89","v":"ELNCCLSGGUwSIwInv"},{"$f":"TransRaw!AA89","v":"ELNCOMVGSEwGUwInv"},{"$f":"TransRaw!AB89","v":"ELNCOMVGSEwGAwInv"},{"$f":"TransRaw!AC89","v":"ELNCOMVGGAwGBwInv"},{"$f":"TransRaw!AD89","v":"ELNCOMVGGBwGUwInv"},{"$f":"TransRaw!AE89","v":"ELNCOMVGGUwSEwInv"},{"$f":"TransRaw!AF89","v":"ELNCOMVGGAwSEwInv"},{"$f":"TransRaw!AG89","v":"ELNCOMVGGBwGAwInv"},{"$f":"TransRaw!AH89","v":"ELNCOMVGGUwGBwInv"},{"$f":"TransRaw!AI89","v":"ELNUCoNNGwNIwInv"},{"$f":"TransRaw!AJ89","v":"ELNUCoNNIwTBwInv"},{"$f":"TransRaw!AK89","v":"ELNUCoNNIwBUwInv"},{"$f":"TransRaw!AL89","v":"ELNUCoNNIwNGwInv"},{"$f":"TransRaw!AM89","v":"ELNUCoNTBwNIwInv"},{"$f":"TransRaw!AN89","v":"ELNUCoNBUwNIwInv"},{"$f":"TransRaw!AO89","v":"ELNChubGHwBUwInv"},{"$f":"TransRaw!AP89","v":"ELNChubBUwMAwInv"},{"$f":"TransRaw!AQ89","v":"ELNChubMAwCIwInv"},{"$f":"TransRaw!AR89","v":"ELNUhubGUwMAwInv"},{"$f":"TransRaw!AS89","v":"ELNChubBUwGHwInv"},{"$f":"TransRaw!AT89","v":"ELNChubMAwBUwInv"},{"$f":"TransRaw!AU89","v":"ELNChubCIwMAwInv"},{"$f":"TransRaw!AV89","v":"ELNUhubMAwGUwInv"},{"$f":"TransRaw!AW89","v":"ELNUDmeNGwTBwInv"},{"$f":"TransRaw!AX89","v":"ELNUDMeTBwGHwInv"},{"$f":"TransRaw!AY89","v":"ELNUDMeTBwNGwInv"},{"$f":"TransRaw!AZ89","v":"ELNUDMeGHwTBwInv"},{"$f":"TransRaw!BA89","v":"ELNUOMVGMAwSEwInv"},{"$f":"TransRaw!BB89","v":"ELNUOMVSSEwMAwInv"},{"$f":"TransRaw!BC89","v":"ELNULICILIwCIwInv"},{"$f":"TransRaw!BD89","v":"ELNULICICIwLIwInv"}]
[null,{"$f":"TransRaw!B90","v":2010},{"$f":"TransRaw!C90","v":0},{"$f":"TransRaw!D90","v":0},{"$f":"TransRaw!E90","v":0},{"$f":"TransRaw!F90","v":0},{"$f":"TransRaw!G90","v":0},{"$f":"TransRaw!H90","v":0},{"$f":"TransRaw!I90","v":0},{"$f":"TransRaw!J90","v":0},{"$f":"TransRaw!K90","v":0},{"$f":"TransRaw!L90","v":0},{"$f":"TransRaw!M90","v":0},{"$f":"TransRaw!N90","v":0},{"$f":"TransRaw!O90","v":0},{"$f":"TransRaw!P90","v":0},{"$f":"TransRaw!Q90","v":0},{"$f":"TransRaw!R90","v":0},{"$f":"TransRaw!S90","v":0},{"$f":"TransRaw!T90","v":0},{"$f":"TransRaw!U90","v":0},{"$f":"TransRaw!V90","v":0},{"$f":"TransRaw!W90","v":0},{"$f":"TransRaw!X90","v":0},{"$f":"TransRaw!Y90","v":0},{"$f":"TransRaw!Z90","v":0},{"$f":"TransRaw!AA90","v":0},{"$f":"TransRaw!AB90","v":0},{"$f":"TransRaw!AC90","v":0},{"$f":"TransRaw!AD90","v":0},{"$f":"TransRaw!AE90","v":0},{"$f":"TransRaw!AF90","v":0},{"$f":"TransRaw!AG90","v":0},{"$f":"TransRaw!AH90","v":0},{"$f":"TransRaw!AI90","v":0},{"$f":"TransRaw!AJ90","v":0},{"$f":"TransRaw!AK90","v":0},{"$f":"TransRaw!AL90","v":0},{"$f":"TransRaw!AM90","v":0},{"$f":"TransRaw!AN90","v":0},{"$f":"TransRaw!AO90","v":0},{"$f":"TransRaw!AP90","v":0},{"$f":"TransRaw!AQ90","v":0},{"$f":"TransRaw!AR90","v":0},{"$f":"TransRaw!AS90","v":0},{"$f":"TransRaw!AT90","v":0},{"$f":"TransRaw!AU90","v":0},{"$f":"TransRaw!AV90","v":0},{"$f":"TransRaw!AW90","v":0},{"$f":"TransRaw!AX90","v":0},{"$f":"TransRaw!AY90","v":0},{"$f":"TransRaw!AZ90","v":0},{"$f":"TransRaw!BA90","v":0},{"$f":"TransRaw!BB90","v":0},{"$f":"TransRaw!BC90","v":0},{"$f":"TransRaw!BD90","v":0}]
[null,{"$f":"TransRaw!B91","v":2011},{"$f":"TransRaw!C91","v":0},{"$f":"TransRaw!D91","v":0},{"$f":"TransRaw!E91","v":0},{"$f":"TransRaw!F91","v":0},{"$f":"TransRaw!G91","v":0},{"$f":"TransRaw!H91","v":0},{"$f":"TransRaw!I91","v":0},{"$f":"TransRaw!J91","v":0},{"$f":"TransRaw!K91","v":0},{"$f":"TransRaw!L91","v":0},{"$f":"TransRaw!M91","v":0},{"$f":"TransRaw!N91","v":0},{"$f":"TransRaw!O91","v":0},{"$f":"TransRaw!P91","v":0},{"$f":"TransRaw!Q91","v":0},{"$f":"TransRaw!R91","v":0},{"$f":"TransRaw!S91","v":0},{"$f":"TransRaw!T91","v":0},{"$f":"TransRaw!U91","v":0},{"$f":"TransRaw!V91","v":0},{"$f":"TransRaw!W91","v":0},{"$f":"TransRaw!X91","v":0},{"$f":"TransRaw!Y91","v":0},{"$f":"TransRaw!Z91","v":0},{"$f":"TransRaw!AA91","v":0},{"$f":"TransRaw!AB91","v":0},{"$f":"TransRaw!AC91","v":0},{"$f":"TransRaw!AD91","v":0},{"$f":"TransRaw!AE91","v":0},{"$f":"TransRaw!AF91","v":0},{"$f":"TransRaw!AG91","v":0},{"$f":"TransRaw!AH91","v":0},{"$f":"TransRaw!AI91","v":0},{"$f":"TransRaw!AJ91","v":0},{"$f":"TransRaw!AK91","v":0},{"$f":"TransRaw!AL91","v":0},{"$f":"TransRaw!AM91","v":0},{"$f":"TransRaw!AN91","v":0},{"$f":"TransRaw!AO91","v":0},{"$f":"TransRaw!AP91","v":0},{"$f":"TransRaw!AQ91","v":0},{"$f":"TransRaw!AR91","v":0},{"$f":"TransRaw!AS91","v":0},{"$f":"TransRaw!AT91","v":0},{"$f":"TransRaw!AU91","v":0},{"$f":"TransRaw!AV91","v":0},{"$f":"TransRaw!AW91","v":0},{"$f":"TransRaw!AX91","v":0},{"$f":"TransRaw!AY91","v":0},{"$f":"TransRaw!AZ91","v":0},{"$f":"TransRaw!BA91","v":0},{"$f":"TransRaw!BB91","v":0},{"$f":"TransRaw!BC91","v":0},{"$f":"TransRaw!BD91","v":0}]
[null,{"$f":"TransRaw!B92","v":2012},{"$f":"TransRaw!C92","v":0},{"$f":"TransRaw!D92","v":0},{"$f":"TransRaw!E92","v":0},{"$f":"TransRaw!F92","v":0},{"$f":"TransRaw!G92","v":0},{"$f":"TransRaw!H92","v":0},{"$f":"TransRaw!I92","v":0},{"$f":"TransRaw!J92","v":0},{"$f":"TransRaw!K92","v":0},{"$f":"TransRaw!L92","v":0},{"$f":"TransRaw!M92","v":0},{"$f":"TransRaw!N92","v":0},{"$f":"TransRaw!O92","v":0},{"$f":"TransRaw!P92","v":0},{"$f":"TransRaw!Q92","v":0},{"$f":"TransRaw!R92","v":0},{"$f":"TransRaw!S92","v":0},{"$f":"TransRaw!T92","v":0},{"$f":"TransRaw!U92","v":0},{"$f":"TransRaw!V92","v":0},{"$f":"TransRaw!W92","v":0},{"$f":"TransRaw!X92","v":0},{"$f":"TransRaw!Y92","v":0},{"$f":"TransRaw!Z92","v":0},{"$f":"TransRaw!AA92","v":0},{"$f":"TransRaw!AB92","v":0},{"$f":"TransRaw!AC92","v":0},{"$f":"TransRaw!AD92","v":0},{"$f":"TransRaw!AE92","v":0},{"$f":"TransRaw!AF92","v":0},{"$f":"TransRaw!AG92","v":0},{"$f":"TransRaw!AH92","v":0},{"$f":"TransRaw!AI92","v":0},{"$f":"TransRaw!AJ92","v":0},{"$f":"TransRaw!AK92","v":0},{"$f":"TransRaw!AL92","v":0},{"$f":"TransRaw!AM92","v":0},{"$f":"TransRaw!AN92","v":0},{"$f":"TransRaw!AO92","v":0},{"$f":"TransRaw!AP92","v":0},{"$f":"TransRaw!AQ92","v":137.06},{"$f":"TransRaw!AR92","v":0},{"$f":"TransRaw!AS92","v":0},{"$f":"TransRaw!AT92","v":0},{"$f":"TransRaw!AU92","v":0},{"$f":"TransRaw!AV92","v":0},{"$f":"TransRaw!AW92","v":0},{"$f":"TransRaw!AX92","v":0},{"$f":"TransRaw!AY92","v":0},{"$f":"TransRaw!AZ92","v":0},{"$f":"TransRaw!BA92","v":0},{"$f":"TransRaw!BB92","v":0},{"$f":"TransRaw!BC92","v":0},{"$f":"TransRaw!BD92","v":0}]
[null,{"$f":"TransRaw!B93","v":2013},{"$f":"TransRaw!C93","v":0},{"$f":"TransRaw!D93","v":0},{"$f":"TransRaw!E93","v":0},{"$f":"TransRaw!F93","v":0},{"$f":"TransRaw!G93","v":0},{"$f":"TransRaw!H93","v":0},{"$f":"TransRaw!I93","v":0},{"$f":"TransRaw!J93","v":0},{"$f":"TransRaw!K93","v":0},{"$f":"TransRaw!L93","v":0},{"$f":"TransRaw!M93","v":0},{"$f":"TransRaw!N93","v":0},{"$f":"TransRaw!O93","v":90},{"$f":"TransRaw!P93","v":0},{"$f":"TransRaw!Q93","v":0},{"$f":"TransRaw!R93","v":0},{"$f":"TransRaw!S93","v":0},{"$f":"TransRaw!T93","v":0},{"$f":"TransRaw!U93","v":0},{"$f":"TransRaw!V93","v":0},{"$f":"TransRaw!W93","v":0},{"$f":"TransRaw!X93","v":0},{"$f":"TransRaw!Y93","v":0},{"$f":"TransRaw!Z93","v":0},{"$f":"TransRaw!AA93","v":0},{"$f":"TransRaw!AB93","v":0},{"$f":"TransRaw!AC93","v":0},{"$f":"TransRaw!AD93","v":0},{"$f":"TransRaw!AE93","v":0},{"$f":"TransRaw!AF93","v":0},{"$f":"TransRaw!AG93","v":0},{"$f":"TransRaw!AH93","v":0},{"$f":"TransRaw!AI93","v":0},{"$f":"TransRaw!AJ93","v":0},{"$f":"TransRaw!AK93","v":0},{"$f":"TransRaw!AL93","v":0},{"$f":"TransRaw!AM93","v":0},{"$f":"TransRaw!AN93","v":0},{"$f":"TransRaw!AO93","v":66.959999999999994},{"$f":"TransRaw!AP93","v":0},{"$f":"TransRaw!AQ93","v":0},{"$f":"TransRaw!AR93","v":0},{"$f":"TransRaw!AS93","v":0},{"$f":"TransRaw!AT93","v":0},{"$f":"TransRaw!AU93","v":0},{"$f":"TransRaw!AV93","v":0},{"$f":"TransRaw!AW93","v":0},{"$f":"TransRaw!AX93","v":0},{"$f":"TransRaw!AY93","v":0},{"$f":"TransRaw!AZ93","v":0},{"$f":"TransRaw!BA93","v":0},{"$f":"TransRaw!BB93","v":0},{"$f":"TransRaw!BC93","v":0},{"$f":"TransRaw!BD93","v":0}]
[null,{"$f":"TransRaw!B94","v":2014},{"$f":"TransRaw!C94","v":0},{"$f":"TransRaw!D94","v":0},{"$f":"TransRaw!E94","v":0},{"$f":"TransRaw!F94","v":0},{"$f":"TransRaw!G94","v":0},{"$f":"TransRaw!H94","v":0},{"$f":"TransRaw!I94","v":0},{"$f":"TransRaw!J94","v":0},{"$f":"TransRaw!K94","v":0},{"$f":"TransRaw!L94","v":0},{"$f":"TransRaw!M94","v":0},{"$f":"TransRaw!N94","v":0},{"$f":"TransRaw!O94","v":0},{"$f":"TransRaw!P94","v":0},{"$f":"TransRaw!Q94","v":0},{"$f":"TransRaw!R94","v":0},{"$f":"TransRaw!S94","v":0},{"$f":"TransRaw!T94","v":0},{"$f":"TransRaw!U94","v":0},{"$f":"TransRaw!V94","v":0},{"$f":"TransRaw!W94","v":0},{"$f":"TransRaw!X94","v":0},{"$f":"TransRaw!Y94","v":0},{"$f":"TransRaw!Z94","v":0},{"$f":"TransRaw!AA94","v":0},{"$f":"TransRaw!AB94","v":0},{"$f":"TransRaw!AC94","v":0},{"$f":"TransRaw!AD94","v":0},{"$f":"TransRaw!AE94","v":0},{"$f":"TransRaw!AF94","v":0},{"$f":"TransRaw!AG94","v":0},{"$f":"TransRaw!AH94","v":0},{"$f":"TransRaw!AI94","v":0},{"$f":"TransRaw!AJ94","v":0},{"$f":"TransRaw!AK94","v":0},{"$f":"TransRaw!AL94","v":0},{"$f":"TransRaw!AM94","v":0},{"$f":"TransRaw!AN94","v":0},{"$f":"TransRaw!AO94","v":0},{"$f":"TransRaw!AP94","v":0},{"$f":"TransRaw!AQ94","v":0},{"$f":"TransRaw!AR94","v":0},{"$f":"TransRaw!AS94","v":0},{"$f":"TransRaw!AT94","v":0},{"$f":"TransRaw!AU94","v":0},{"$f":"TransRaw!AV94","v":0},{"$f":"TransRaw!AW94","v":0},{"$f":"TransRaw!AX94","v":0},{"$f":"TransRaw!AY94","v":0},{"$f":"TransRaw!AZ94","v":0},{"$f":"TransRaw!BA94","v":0},{"$f":"TransRaw!BB94","v":0},{"$f":"TransRaw!BC94","v":0},{"$f":"TransRaw!BD94","v":0}]
[null,{"$f":"TransRaw!B95","v":2015},{"$f":"TransRaw!C95","v":0},{"$f":"TransRaw!D95","v":0},{"$f":"TransRaw!E95","v":0},{"$f":"TransRaw!F95","v":0},{"$f":"TransRaw!G95","v":0},{"$f":"TransRaw!H95","v":0},{"$f":"TransRaw!I95","v":0},{"$f":"TransRaw!J95","v":0},{"$f":"TransRaw!K95","v":0},{"$f":"TransRaw!L95","v":0},{"$f":"TransRaw!M95","v":0},{"$f":"TransRaw!N95","v":0},{"$f":"TransRaw!O95","v":0},{"$f":"TransRaw!P95","v":0},{"$f":"TransRaw!Q95","v":0},{"$f":"TransRaw!R95","v":0},{"$f":"TransRaw!S95","v":59.79},{"$f":"TransRaw!T95","v":59.79},{"$f":"TransRaw!U95","v":247.13},{"$f":"TransRaw!V95","v":81.13},{"$f":"TransRaw!W95","v":0},{"$f":"TransRaw!X95","v":0},{"$f":"TransRaw!Y95","v":0},{"$f":"TransRaw!Z95","v":0},{"$f":"TransRaw!AA95","v":0},{"$f":"TransRaw!AB95","v":0},{"$f":"TransRaw!AC95","v":0},{"$f":"TransRaw!AD95","v":0},{"$f":"TransRaw!AE95","v":0},{"$f":"TransRaw!AF95","v":0},{"$f":"TransRaw!AG95","v":0},{"$f":"TransRaw!AH95","v":0},{"$f":"TransRaw!AI95","v":0},{"$f":"TransRaw!AJ95","v":0},{"$f":"TransRaw!AK95","v":0},{"$f":"TransRaw!AL95","v":0},{"$f":"TransRaw!AM95","v":0},{"$f":"TransRaw!AN95","v":0},{"$f":"TransRaw!AO95","v":66.959999999999994},{"$f":"TransRaw!AP95","v":175.61},{"$f":"TransRaw!AQ95","v":0},{"$f":"TransRaw!AR95","v":0},{"$f":"TransRaw!AS95","v":0},{"$f":"TransRaw!AT95","v":0},{"$f":"TransRaw!AU95","v":0},{"$f":"TransRaw!AV95","v":0},{"$f":"TransRaw!AW95","v":0},{"$f":"TransRaw!AX95","v":0},{"$f":"TransRaw!AY95","v":0},{"$f":"TransRaw!AZ95","v":0},{"$f":"TransRaw!BA95","v":0},{"$f":"TransRaw!BB95","v":0},{"$f":"TransRaw!BC95","v":0},{"$f":"TransRaw!BD95","v":0}]
[null,{"$f":"TransRaw!B96","v":2016},{"$f":"TransRaw!C96","v":0},{"$f":"TransRaw!D96","v":0},{"$f":"TransRaw!E96","v":0},{"$f":"TransRaw!F96","v":0},{"$f":"TransRaw!G96","v":0},{"$f":"TransRaw!H96","v":0},{"$f":"TransRaw!I96","v":0},{"$f":"TransRaw!J96","v":0},{"$f":"TransRaw!K96","v":0},{"$f":"TransRaw!L96","v":0},{"$f":"TransRaw!M96","v":0},{"$f":"TransRaw!N96","v":0},{"$f":"TransRaw!O96","v":0},{"$f":"TransRaw!P96","v":0},{"$f":"TransRaw!Q96","v":0},{"$f":"TransRaw!R96","v":0},{"$f":"TransRaw!S96","v":0},{"$f":"TransRaw!T96","v":0},{"$f":"TransRaw!U96","v":0},{"$f":"TransRaw!V96","v":0},{"$f":"TransRaw!W96","v":0},{"$f":"TransRaw!X96","v":0},{"$f":"TransRaw!Y96","v":0},{"$f":"TransRaw!Z96","v":0},{"$f":"TransRaw!AA96","v":0},{"$f":"TransRaw!AB96","v":0},{"$f":"TransRaw!AC96","v":0},{"$f":"TransRaw!AD96","v":0},{"$f":"TransRaw!AE96","v":0},{"$f":"TransRaw!AF96","v":0},{"$f":"TransRaw!AG96","v":0},{"$f":"TransRaw!AH96","v":0},{"$f":"TransRaw!AI96","v":0},{"$f":"TransRaw!AJ96","v":0},{"$f":"TransRaw!AK96","v":0},{"$f":"TransRaw!AL96","v":0},{"$f":"TransRaw!AM96","v":0},{"$f":"TransRaw!AN96","v":0},{"$f":"TransRaw!AO96","v":0},{"$f":"TransRaw!AP96","v":0},{"$f":"TransRaw!AQ96","v":0},{"$f":"TransRaw!AR96","v":0},{"$f":"TransRaw!AS96","v":0},{"$f":"TransRaw!AT96","v":0},{"$f":"TransRaw!AU96","v":0},{"$f":"TransRaw!AV96","v":0},{"$f":"TransRaw!AW96","v":0},{"$f":"TransRaw!AX96","v":0},{"$f":"TransRaw!AY96","v":0},{"$f":"TransRaw!AZ96","v":0},{"$f":"TransRaw!BA96","v":0},{"$f":"TransRaw!BB96","v":0},{"$f":"TransRaw!BC96","v":0},{"$f":"TransRaw!BD96","v":0}]
[null,{"$f":"TransRaw!B97","v":2017},{"$f":"TransRaw!C97","v":0},{"$f":"TransRaw!D97","v":0},{"$f":"TransRaw!E97","v":0},{"$f":"TransRaw!F97","v":0},{"$f":"TransRaw!G97","v":0},{"$f":"TransRaw!H97","v":0},{"$f":"TransRaw!I97","v":0},{"$f":"TransRaw!J97","v":0},{"$f":"TransRaw!K97","v":0},{"$f":"TransRaw!L97","v":0},{"$f":"TransRaw!M97","v":0},{"$f":"TransRaw!N97","v":0},{"$f":"TransRaw!O97","v":0},{"$f":"TransRaw!P97","v":90},{"$f":"TransRaw!Q97","v":0},{"$f":"TransRaw!R97","v":0},{"$f":"TransRaw!S97","v":0},{"$f":"TransRaw!T97","v":0},{"$f":"TransRaw!U97","v":0},{"$f":"TransRaw!V97","v":0},{"$f":"TransRaw!W97","v":0},{"$f":"TransRaw!X97","v":0},{"$f":"TransRaw!Y97","v":0},{"$f":"TransRaw!Z97","v":0},{"$f":"TransRaw!AA97","v":289.52},{"$f":"TransRaw!AB97","v":36.25},{"$f":"TransRaw!AC97","v":90.57},{"$f":"TransRaw!AD97","v":181.35},{"$f":"TransRaw!AE97","v":0},{"$f":"TransRaw!AF97","v":0},{"$f":"TransRaw!AG97","v":0},{"$f":"TransRaw!AH97","v":0},{"$f":"TransRaw!AI97","v":0},{"$f":"TransRaw!AJ97","v":0},{"$f":"TransRaw!AK97","v":0},{"$f":"TransRaw!AL97","v":0},{"$f":"TransRaw!AM97","v":0},{"$f":"TransRaw!AN97","v":0},{"$f":"TransRaw!AO97","v":0},{"$f":"TransRaw!AP97","v":0},{"$f":"TransRaw!AQ97","v":0},{"$f":"TransRaw!AR97","v":0},{"$f":"TransRaw!AS97","v":0},{"$f":"TransRaw!AT97","v":0},{"$f":"TransRaw!AU97","v":0},{"$f":"TransRaw!AV97","v":0},{"$f":"TransRaw!AW97","v":0},{"$f":"TransRaw!AX97","v":0},{"$f":"TransRaw!AY97","v":0},{"$f":"TransRaw!AZ97","v":0},{"$f":"TransRaw!BA97","v":0},{"$f":"TransRaw!BB97","v":0},{"$f":"TransRaw!BC97","v":0},{"$f":"TransRaw!BD97","v":0}]
[null,{"$f":"TransRaw!B98","v":2018},{"$f":"TransRaw!C98","v":0},{"$f":"TransRaw!D98","v":0},{"$f":"TransRaw!E98","v":0},{"$f":"TransRaw!F98","v":0},{"$f":"TransRaw!G98","v":0},{"$f":"TransRaw!H98","v":0},{"$f":"TransRaw!I98","v":0},{"$f":"TransRaw!J98","v":0},{"$f":"TransRaw!K98","v":0},{"$f":"TransRaw!L98","v":0},{"$f":"TransRaw!M98","v":0},{"$f":"TransRaw!N98","v":0},{"$f":"TransRaw!O98","v":0},{"$f":"TransRaw!P98","v":0},{"$f":"TransRaw!Q98","v":0},{"$f":"TransRaw!R98","v":0},{"$f":"TransRaw!S98","v":0},{"$f":"TransRaw!T98","v":0},{"$f":"TransRaw!U98","v":0},{"$f":"TransRaw!V98","v":0},{"$f":"TransRaw!W98","v":0},{"$f":"TransRaw!X98","v":0},{"$f":"TransRaw!Y98","v":0},{"$f":"TransRaw!Z98","v":0},{"$f":"TransRaw!AA98","v":0},{"$f":"TransRaw!AB98","v":0},{"$f":"TransRaw!AC98","v":0},{"$f":"TransRaw!AD98","v":0},{"$f":"TransRaw!AE98","v":0},{"$f":"TransRaw!AF98","v":0},{"$f":"TransRaw!AG98","v":0},{"$f":"TransRaw!AH98","v":0},{"$f":"TransRaw!AI98","v":0},{"$f":"TransRaw!AJ98","v":0},{"$f":"TransRaw!AK98","v":0},{"$f":"TransRaw!AL98","v":0},{"$f":"TransRaw!AM98","v":0},{"$f":"TransRaw!AN98","v":0},{"$f":"TransRaw!AO98","v":0},{"$f":"TransRaw!AP98","v":0},{"$f":"TransRaw!AQ98","v":0},{"$f":"TransRaw!AR98","v":0},{"$f":"TransRaw!AS98","v":0},{"$f":"TransRaw!AT98","v":0},{"$f":"TransRaw!AU98","v":0},{"$f":"TransRaw!AV98","v":0},{"$f":"TransRaw!AW98","v":0},{"$f":"TransRaw!AX98","v":0},{"$f":"TransRaw!AY98","v":0},{"$f":"TransRaw!AZ98","v":0},{"$f":"TransRaw!BA98","v":0},{"$f":"TransRaw!BB98","v":0},{"$f":"TransRaw!BC98","v":0},{"$f":"TransRaw!BD98","v":0}]
[null,{"$f":"TransRaw!B99","v":2019},{"$f":"TransRaw!C99","v":0},{"$f":"TransRaw!D99","v":0},{"$f":"TransRaw!E99","v":0},{"$f":"TransRaw!F99","v":0},{"$f":"TransRaw!G99","v":0},{"$f":"TransRaw!H99","v":0},{"$f":"TransRaw!I99","v":0},{"$f":"TransRaw!J99","v":0},{"$f":"TransRaw!K99","v":0},{"$f":"TransRaw!L99","v":0},{"$f":"TransRaw!M99","v":0},{"$f":"TransRaw!N99","v":0},{"$f":"TransRaw!O99","v":0},{"$f":"TransRaw!P99","v":0},{"$f":"TransRaw!Q99","v":0},{"$f":"TransRaw!R99","v":0},{"$f":"TransRaw!S99","v":0},{"$f":"TransRaw!T99","v":0},{"$f":"TransRaw!U99","v":0},{"$f":"TransRaw!V99","v":0},{"$f":"TransRaw!W99","v":0},{"$f":"TransRaw!X99","v":0},{"$f":"TransRaw!Y99","v":0},{"$f":"TransRaw!Z99","v":0},{"$f":"TransRaw!AA99","v":0},{"$f":"TransRaw!AB99","v":0},{"$f":"TransRaw!AC99","v":0},{"$f":"TransRaw!AD99","v":0},{"$f":"TransRaw!AE99","v":0},{"$f":"TransRaw!AF99","v":0},{"$f":"TransRaw!AG99","v":0},{"$f":"TransRaw!AH99","v":0},{"$f":"TransRaw!AI99","v":0},{"$f":"TransRaw!AJ99","v":0},{"$f":"TransRaw!AK99","v":0},{"$f":"TransRaw!AL99","v":0},{"$f":"TransRaw!AM99","v":0},{"$f":"TransRaw!AN99","v":0},{"$f":"TransRaw!AO99","v":0},{"$f":"TransRaw!AP99","v":0},{"$f":"TransRaw!AQ99","v":0},{"$f":"TransRaw!AR99","v":0},{"$f":"TransRaw!AS99","v":0},{"$f":"TransRaw!AT99","v":0},{"$f":"TransRaw!AU99","v":0},{"$f":"TransRaw!AV99","v":0},{"$f":"TransRaw!AW99","v":0},{"$f":"TransRaw!AX99","v":0},{"$f":"TransRaw!AY99","v":0},{"$f":"TransRaw!AZ99","v":0},{"$f":"TransRaw!BA99","v":0},{"$f":"TransRaw!BB99","v":0},{"$f":"TransRaw!BC99","v":0},{"$f":"TransRaw!BD99","v":0}]
[null,{"$f":"TransRaw!B100","v":2020},{"$f":"TransRaw!C100","v":0},{"$f":"TransRaw!D100","v":0},{"$f":"TransRaw!E100","v":0},{"$f":"TransRaw!F100","v":0},{"$f":"TransRaw!G100","v":0},{"$f":"TransRaw!H100","v":0},{"$f":"TransRaw!I100","v":0},{"$f":"TransRaw!J100","v":0},{"$f":"TransRaw!K100","v":0},{"$f":"TransRaw!L100","v":0},{"$f":"TransRaw!M100","v":0},{"$f":"TransRaw!N100","v":0},{"$f":"TransRaw!O100","v":0},{"$f":"TransRaw!P100","v":0},{"$f":"TransRaw!Q100","v":0},{"$f":"TransRaw!R100","v":0},{"$f":"TransRaw!S100","v":0},{"$f":"TransRaw!T100","v":0},{"$f":"TransRaw!U100","v":0},{"$f":"TransRaw!V100","v":0},{"$f":"TransRaw!W100","v":0},{"$f":"TransRaw!X100","v":0},{"$f":"TransRaw!Y100","v":0},{"$f":"TransRaw!Z100","v":0},{"$f":"TransRaw!AA100","v":0},{"$f":"TransRaw!AB100","v":0},{"$f":"TransRaw!AC100","v":0},{"$f":"TransRaw!AD100","v":0},{"$f":"TransRaw!AE100","v":0},{"$f":"TransRaw!AF100","v":0},{"$f":"TransRaw!AG100","v":0},{"$f":"TransRaw!AH100","v":0},{"$f":"TransRaw!AI100","v":0},{"$f":"TransRaw!AJ100","v":0},{"$f":"TransRaw!AK100","v":0},{"$f":"TransRaw!AL100","v":0},{"$f":"TransRaw!AM100","v":0},{"$f":"TransRaw!AN100","v":0},{"$f":"TransRaw!AO100","v":0},{"$f":"TransRaw!AP100","v":0},{"$f":"TransRaw!AQ100","v":0},{"$f":"TransRaw!AR100","v":0},{"$f":"TransRaw!AS100","v":0},{"$f":"TransRaw!AT100","v":0},{"$f":"TransRaw!AU100","v":0},{"$f":"TransRaw!AV100","v":0},{"$f":"TransRaw!AW100","v":0},{"$f":"TransRaw!AX100","v":0},{"$f":"TransRaw!AY100","v":0},{"$f":"TransRaw!AZ100","v":0},{"$f":"TransRaw!BA100","v":0},{"$f":"TransRaw!BB100","v":0},{"$f":"TransRaw!BC100","v":0},{"$f":"TransRaw!BD100","v":0}]
[null,{"$f":"TransRaw!B101","v":2021},{"$f":"TransRaw!C101","v":0},{"$f":"TransRaw!D101","v":0},{"$f":"TransRaw!E101","v":0},{"$f":"TransRaw!F101","v":0},{"$f":"TransRaw!G101","v":0},{"$f":"TransRaw!H101","v":0},{"$f":"TransRaw!I101","v":0},{"$f":"TransRaw!J101","v":0},{"$f":"TransRaw!K101","v":0},{"$f":"TransRaw!L101","v":0},{"$f":"TransRaw!M101","v":0},{"$f":"TransRaw!N101","v":0},{"$f":"TransRaw!O101","v":0},{"$f":"TransRaw!P101","v":0},{"$f":"TransRaw!Q101","v":0},{"$f":"TransRaw!R101","v":0},{"$f":"TransRaw!S101","v":0},{"$f":"TransRaw!T101","v":0},{"$f":"TransRaw!U101","v":0},{"$f":"TransRaw!V101","v":0},{"$f":"TransRaw!W101","v":0},{"$f":"TransRaw!X101","v":0},{"$f":"TransRaw!Y101","v":0},{"$f":"TransRaw!Z101","v":0},{"$f":"TransRaw!AA101","v":0},{"$f":"TransRaw!AB101","v":0},{"$f":"TransRaw!AC101","v":0},{"$f":"TransRaw!AD101","v":0},{"$f":"TransRaw!AE101","v":0},{"$f":"TransRaw!AF101","v":0},{"$f":"TransRaw!AG101","v":0},{"$f":"TransRaw!AH101","v":0},{"$f":"TransRaw!AI101","v":0},{"$f":"TransRaw!AJ101","v":0},{"$f":"TransRaw!AK101","v":0},{"$f":"TransRaw!AL101","v":0},{"$f":"TransRaw!AM101","v":0},{"$f":"TransRaw!AN101","v":0},{"$f":"TransRaw!AO101","v":0},{"$f":"TransRaw!AP101","v":0},{"$f":"TransRaw!AQ101","v":0},{"$f":"TransRaw!AR101","v":0},{"$f":"TransRaw!AS101","v":0},{"$f":"TransRaw!AT101","v":0},{"$f":"TransRaw!AU101","v":0},{"$f":"TransRaw!AV101","v":0},{"$f":"TransRaw!AW101","v":0},{"$f":"TransRaw!AX101","v":0},{"$f":"TransRaw!AY101","v":0},{"$f":"TransRaw!AZ101","v":0},{"$f":"TransRaw!BA101","v":0},{"$f":"TransRaw!BB101","v":0},{"$f":"TransRaw!BC101","v":0},{"$f":"TransRaw!BD101","v":0}]
[null,{"$f":"TransRaw!B102","v":2022},{"$f":"TransRaw!C102","v":0},{"$f":"TransRaw!D102","v":0},{"$f":"TransRaw!E102","v":0},{"$f":"TransRaw!F102","v":0},{"$f":"TransRaw!G102","v":0},{"$f":"TransRaw!H102","v":0},{"$f":"TransRaw!I102","v":0},{"$f":"TransRaw!J102","v":0},{"$f":"TransRaw!K102","v":0},{"$f":"TransRaw!L102","v":0},{"$f":"TransRaw!M102","v":0},{"$f":"TransRaw!N102","v":0},{"$f":"TransRaw!O102","v":0},{"$f":"TransRaw!P102","v":0},{"$f":"TransRaw!Q102","v":0},{"$f":"TransRaw!R102","v":0},{"$f":"TransRaw!S102","v":0},{"$f":"TransRaw!T102","v":0},{"$f":"TransRaw!U102","v":0},{"$f":"TransRaw!V102","v":0},{"$f":"TransRaw!W102","v":0},{"$f":"TransRaw!X102","v":0},{"$f":"TransRaw!Y102","v":0},{"$f":"TransRaw!Z102","v":0},{"$f":"TransRaw!AA102","v":0},{"$f":"TransRaw!AB102","v":0},{"$f":"TransRaw!AC102","v":0},{"$f":"TransRaw!AD102","v":0},{"$f":"TransRaw!AE102","v":0},{"$f":"TransRaw!AF102","v":0},{"$f":"TransRaw!AG102","v":0},{"$f":"TransRaw!AH102","v":0},{"$f":"TransRaw!AI102","v":0},{"$f":"TransRaw!AJ102","v":0},{"$f":"TransRaw!AK102","v":0},{"$f":"TransRaw!AL102","v":0},{"$f":"TransRaw!AM102","v":0},{"$f":"TransRaw!AN102","v":0},{"$f":"TransRaw!AO102","v":0},{"$f":"TransRaw!AP102","v":0},{"$f":"TransRaw!AQ102","v":0},{"$f":"TransRaw!AR102","v":0},{"$f":"TransRaw!AS102","v":0},{"$f":"TransRaw!AT102","v":0},{"$f":"TransRaw!AU102","v":0},{"$f":"TransRaw!AV102","v":0},{"$f":"TransRaw!AW102","v":0},{"$f":"TransRaw!AX102","v":0},{"$f":"TransRaw!AY102","v":0},{"$f":"TransRaw!AZ102","v":0},{"$f":"TransRaw!BA102","v":0},{"$f":"TransRaw!BB102","v":0},{"$f":"TransRaw!BC102","v":0},{"$f":"TransRaw!BD102","v":0}]
[null,{"$f":"TransRaw!B103","v":2023},{"$f":"TransRaw!C103","v":0},{"$f":"TransRaw!D103","v":0},{"$f":"TransRaw!E103","v":0},{"$f":"TransRaw!F103","v":0},{"$f":"TransRaw!G103","v":0},{"$f":"TransRaw!H103","v":0},{"$f":"TransRaw!I103","v":0},{"$f":"TransRaw!J103","v":0},{"$f":"TransRaw!K103","v":0},{"$f":"TransRaw!L103","v":0},{"$f":"TransRaw!M103","v":0},{"$f":"TransRaw!N103","v":0},{"$f":"TransRaw!O103","v":0},{"$f":"TransRaw!P103","v":0},{"$f":"TransRaw!Q103","v":0},{"$f":"TransRaw!R103","v":0},{"$f":"TransRaw!S103","v":0},{"$f":"TransRaw!T103","v":0},{"$f":"TransRaw!U103","v":0},{"$f":"TransRaw!V103","v":0},{"$f":"TransRaw!W103","v":0},{"$f":"TransRaw!X103","v":0},{"$f":"TransRaw!Y103","v":0},{"$f":"TransRaw!Z103","v":0},{"$f":"TransRaw!AA103","v":0},{"$f":"TransRaw!AB103","v":0},{"$f":"TransRaw!AC103","v":0},{"$f":"TransRaw!AD103","v":0},{"$f":"TransRaw!AE103","v":0},{"$f":"TransRaw!AF103","v":0},{"$f":"TransRaw!AG103","v":0},{"$f":"TransRaw!AH103","v":0},{"$f":"TransRaw!AI103","v":0},{"$f":"TransRaw!AJ103","v":0},{"$f":"TransRaw!AK103","v":0},{"$f":"TransRaw!AL103","v":0},{"$f":"TransRaw!AM103","v":0},{"$f":"TransRaw!AN103","v":0},{"$f":"TransRaw!AO103","v":0},{"$f":"TransRaw!AP103","v":0},{"$f":"TransRaw!AQ103","v":0},{"$f":"TransRaw!AR103","v":0},{"$f":"TransRaw!AS103","v":0},{"$f":"TransRaw!AT103","v":0},{"$f":"TransRaw!AU103","v":0},{"$f":"TransRaw!AV103","v":0},{"$f":"TransRaw!AW103","v":0},{"$f":"TransRaw!AX103","v":0},{"$f":"TransRaw!AY103","v":0},{"$f":"TransRaw!AZ103","v":0},{"$f":"TransRaw!BA103","v":0},{"$f":"TransRaw!BB103","v":0},{"$f":"TransRaw!BC103","v":0},{"$f":"TransRaw!BD103","v":0}]
[null,{"$f":"TransRaw!B104","v":2024},{"$f":"TransRaw!C104","v":0},{"$f":"TransRaw!D104","v":0},{"$f":"TransRaw!E104","v":0},{"$f":"TransRaw!F104","v":0},{"$f":"TransRaw!G104","v":0},{"$f":"TransRaw!H104","v":0},{"$f":"TransRaw!I104","v":0},{"$f":"TransRaw!J104","v":0},{"$f":"TransRaw!K104","v":0},{"$f":"TransRaw!L104","v":0},{"$f":"TransRaw!M104","v":0},{"$f":"TransRaw!N104","v":0},{"$f":"TransRaw!O104","v":0},{"$f":"TransRaw!P104","v":0},{"$f":"TransRaw!Q104","v":0},{"$f":"TransRaw!R104","v":0},{"$f":"TransRaw!S104","v":0},{"$f":"TransRaw!T104","v":0},{"$f":"TransRaw!U104","v":0},{"$f":"TransRaw!V104","v":0},{"$f":"TransRaw!W104","v":0},{"$f":"TransRaw!X104","v":0},{"$f":"TransRaw!Y104","v":0},{"$f":"TransRaw!Z104","v":0},{"$f":"TransRaw!AA104","v":0},{"$f":"TransRaw!AB104","v":0},{"$f":"TransRaw!AC104","v":0},{"$f":"TransRaw!AD104","v":0},{"$f":"TransRaw!AE104","v":0},{"$f":"TransRaw!AF104","v":0},{"$f":"TransRaw!AG104","v":0},{"$f":"TransRaw!AH104","v":0},{"$f":"TransRaw!AI104","v":0},{"$f":"TransRaw!AJ104","v":0},{"$f":"TransRaw!AK104","v":0},{"$f":"TransRaw!AL104","v":0},{"$f":"TransRaw!AM104","v":0},{"$f":"TransRaw!AN104","v":0},{"$f":"TransRaw!AO104","v":0},{"$f":"TransRaw!AP104","v":0},{"$f":"TransRaw!AQ104","v":0},{"$f":"TransRaw!AR104","v":0},{"$f":"TransRaw!AS104","v":0},{"$f":"TransRaw!AT104","v":0},{"$f":"TransRaw!AU104","v":0},{"$f":"TransRaw!AV104","v":0},{"$f":"TransRaw!AW104","v":0},{"$f":"TransRaw!AX104","v":0},{"$f":"TransRaw!AY104","v":0},{"$f":"TransRaw!AZ104","v":0},{"$f":"TransRaw!BA104","v":0},{"$f":"TransRaw!BB104","v":0},{"$f":"TransRaw!BC104","v":0},{"$f":"TransRaw!BD104","v":0}]
[null,{"$f":"TransRaw!B105","v":2025},{"$f":"TransRaw!C105","v":0},{"$f":"TransRaw!D105","v":0},{"$f":"TransRaw!E105","v":0},{"$f":"TransRaw!F105","v":0},{"$f":"TransRaw!G105","v":0},{"$f":"TransRaw!H105","v":0},{"$f":"TransRaw!I105","v":0},{"$f":"TransRaw!J105","v":0},{"$f":"TransRaw!K105","v":0},{"$f":"TransRaw!L105","v":0},{"$f":"TransRaw!M105","v":0},{"$f":"TransRaw!N105","v":0},{"$f":"TransRaw!O105","v":0},{"$f":"TransRaw!P105","v":0},{"$f":"TransRaw!Q105","v":0},{"$f":"TransRaw!R105","v":0},{"$f":"TransRaw!S105","v":0},{"$f":"TransRaw!T105","v":0},{"$f":"TransRaw!U105","v":0},{"$f":"TransRaw!V105","v":0},{"$f":"TransRaw!W105","v":0},{"$f":"TransRaw!X105","v":0},{"$f":"TransRaw!Y105","v":0},{"$f":"TransRaw!Z105","v":0},{"$f":"TransRaw!AA105","v":0},{"$f":"TransRaw!AB105","v":0},{"$f":"TransRaw!AC105","v":0},{"$f":"TransRaw!AD105","v":0},{"$f":"TransRaw!AE105","v":0},{"$f":"TransRaw!AF105","v":0},{"$f":"TransRaw!AG105","v":0},{"$f":"TransRaw!AH105","v":0},{"$f":"TransRaw!AI105","v":0},{"$f":"TransRaw!AJ105","v":0},{"$f":"TransRaw!AK105","v":0},{"$f":"TransRaw!AL105","v":0},{"$f":"TransRaw!AM105","v":0},{"$f":"TransRaw!AN105","v":0},{"$f":"TransRaw!AO105","v":0},{"$f":"TransRaw!AP105","v":0},{"$f":"TransRaw!AQ105","v":0},{"$f":"TransRaw!AR105","v":0},{"$f":"TransRaw!AS105","v":0},{"$f":"TransRaw!AT105","v":0},{"$f":"TransRaw!AU105","v":0},{"$f":"TransRaw!AV105","v":0},{"$f":"TransRaw!AW105","v":0},{"$f":"TransRaw!AX105","v":0},{"$f":"TransRaw!AY105","v":0},{"$f":"TransRaw!AZ105","v":0},{"$f":"TransRaw!BA105","v":0},{"$f":"TransRaw!BB105","v":0},{"$f":"TransRaw!BC105","v":0},{"$f":"TransRaw!BD105","v":0}]
[null,{"$f":"TransRaw!B106","v":2026},{"$f":"TransRaw!C106","v":0},{"$f":"TransRaw!D106","v":0},{"$f":"TransRaw!E106","v":0},{"$f":"TransRaw!F106","v":0},{"$f":"TransRaw!G106","v":0},{"$f":"TransRaw!H106","v":0},{"$f":"TransRaw!I106","v":0},{"$f":"TransRaw!J106","v":0},{"$f":"TransRaw!K106","v":0},{"$f":"TransRaw!L106","v":0},{"$f":"TransRaw!M106","v":0},{"$f":"TransRaw!N106","v":0},{"$f":"TransRaw!O106","v":0},{"$f":"TransRaw!P106","v":0},{"$f":"TransRaw!Q106","v":0},{"$f":"TransRaw!R106","v":0},{"$f":"TransRaw!S106","v":0},{"$f":"TransRaw!T106","v":0},{"$f":"TransRaw!U106","v":0},{"$f":"TransRaw!V106","v":0},{"$f":"TransRaw!W106","v":0},{"$f":"TransRaw!X106","v":0},{"$f":"TransRaw!Y106","v":0},{"$f":"TransRaw!Z106","v":0},{"$f":"TransRaw!AA106","v":0},{"$f":"TransRaw!AB106","v":0},{"$f":"TransRaw!AC106","v":0},{"$f":"TransRaw!AD106","v":0},{"$f":"TransRaw!AE106","v":0},{"$f":"TransRaw!AF106","v":0},{"$f":"TransRaw!AG106","v":0},{"$f":"TransRaw!AH106","v":0},{"$f":"TransRaw!AI106","v":0},{"$f":"TransRaw!AJ106","v":0},{"$f":"TransRaw!AK106","v":0},{"$f":"TransRaw!AL106","v":0},{"$f":"TransRaw!AM106","v":0},{"$f":"TransRaw!AN106","v":0},{"$f":"TransRaw!AO106","v":0},{"$f":"TransRaw!AP106","v":0},{"$f":"TransRaw!AQ106","v":0},{"$f":"TransRaw!AR106","v":0},{"$f":"TransRaw!AS106","v":0},{"$f":"TransRaw!AT106","v":0},{"$f":"TransRaw!AU106","v":0},{"$f":"TransRaw!AV106","v":0},{"$f":"TransRaw!AW106","v":4.92},{"$f":"TransRaw!AX106","v":0},{"$f":"TransRaw!AY106","v":0},{"$f":"TransRaw!AZ106","v":0},{"$f":"TransRaw!BA106","v":0},{"$f":"TransRaw!BB106","v":0},{"$f":"TransRaw!BC106","v":0},{"$f":"TransRaw!BD106","v":0}]
[null,{"$f":"TransRaw!B107","v":2027},{"$f":"TransRaw!C107","v":0},{"$f":"TransRaw!D107","v":0},{"$f":"TransRaw!E107","v":0},{"$f":"TransRaw!F107","v":0},{"$f":"TransRaw!G107","v":0},{"$f":"TransRaw!H107","v":0},{"$f":"TransRaw!I107","v":0},{"$f":"TransRaw!J107","v":0},{"$f":"TransRaw!K107","v":0},{"$f":"TransRaw!L107","v":0},{"$f":"TransRaw!M107","v":0},{"$f":"TransRaw!N107","v":0},{"$f":"TransRaw!O107","v":0},{"$f":"TransRaw!P107","v":0},{"$f":"TransRaw!Q107","v":0},{"$f":"TransRaw!R107","v":0},{"$f":"TransRaw!S107","v":0},{"$f":"TransRaw!T107","v":0},{"$f":"TransRaw!U107","v":0},{"$f":"TransRaw!V107","v":0},{"$f":"TransRaw!W107","v":0},{"$f":"TransRaw!X107","v":0},{"$f":"TransRaw!Y107","v":0},{"$f":"TransRaw!Z107","v":0},{"$f":"TransRaw!AA107","v":0},{"$f":"TransRaw!AB107","v":0},{"$f":"TransRaw!AC107","v":0},{"$f":"TransRaw!AD107","v":0},{"$f":"TransRaw!AE107","v":0},{"$f":"TransRaw!AF107","v":0},{"$f":"TransRaw!AG107","v":0},{"$f":"TransRaw!AH107","v":0},{"$f":"TransRaw!AI107","v":0},{"$f":"TransRaw!AJ107","v":0},{"$f":"TransRaw!AK107","v":0},{"$f":"TransRaw!AL107","v":0},{"$f":"TransRaw!AM107","v":0},{"$f":"TransRaw!AN107","v":0},{"$f":"TransRaw!AO107","v":0},{"$f":"TransRaw!AP107","v":0},{"$f":"TransRaw!AQ107","v":0},{"$f":"TransRaw!AR107","v":0},{"$f":"TransRaw!AS107","v":0},{"$f":"TransRaw!AT107","v":0},{"$f":"TransRaw!AU107","v":0},{"$f":"TransRaw!AV107","v":0},{"$f":"TransRaw!AW107","v":0},{"$f":"TransRaw!AX107","v":0},{"$f":"TransRaw!AY107","v":0},{"$f":"TransRaw!AZ107","v":0},{"$f":"TransRaw!BA107","v":0},{"$f":"TransRaw!BB107","v":0},{"$f":"TransRaw!BC107","v":0},{"$f":"TransRaw!BD107","v":0}]
[null,{"$f":"TransRaw!B108","v":2028},{"$f":"TransRaw!C108","v":0},{"$f":"TransRaw!D108","v":0},{"$f":"TransRaw!E108","v":0},{"$f":"TransRaw!F108","v":0},{"$f":"TransRaw!G108","v":0},{"$f":"TransRaw!H108","v":0},{"$f":"TransRaw!I108","v":0},{"$f":"TransRaw!J108","v":0},{"$f":"TransRaw!K108","v":0},{"$f":"TransRaw!L108","v":0},{"$f":"TransRaw!M108","v":0},{"$f":"TransRaw!N108","v":0},{"$f":"TransRaw!O108","v":0},{"$f":"TransRaw!P108","v":0},{"$f":"TransRaw!Q108","v":0},{"$f":"TransRaw!R108","v":0},{"$f":"TransRaw!S108","v":0},{"$f":"TransRaw!T108","v":0},{"$f":"TransRaw!U108","v":0},{"$f":"TransRaw!V108","v":0},{"$f":"TransRaw!W108","v":0},{"$f":"TransRaw!X108","v":0},{"$f":"TransRaw!Y108","v":0},{"$f":"TransRaw!Z108","v":0},{"$f":"TransRaw!AA108","v":0},{"$f":"TransRaw!AB108","v":0},{"$f":"TransRaw!AC108","v":0},{"$f":"TransRaw!AD108","v":0},{"$f":"TransRaw!AE108","v":0},{"$f":"TransRaw!AF108","v":0},{"$f":"TransRaw!AG108","v":0},{"$f":"TransRaw!AH108","v":0},{"$f":"TransRaw!AI108","v":0},{"$f":"TransRaw!AJ108","v":0},{"$f":"TransRaw!AK108","v":0},{"$f":"TransRaw!AL108","v":0},{"$f":"TransRaw!AM108","v":0},{"$f":"TransRaw!AN108","v":0},{"$f":"TransRaw!AO108","v":0},{"$f":"TransRaw!AP108","v":0},{"$f":"TransRaw!AQ108","v":0},{"$f":"TransRaw!AR108","v":0},{"$f":"TransRaw!AS108","v":0},{"$f":"TransRaw!AT108","v":0},{"$f":"TransRaw!AU108","v":0},{"$f":"TransRaw!AV108","v":0},{"$f":"TransRaw!AW108","v":0},{"$f":"TransRaw!AX108","v":0},{"$f":"TransRaw!AY108","v":0},{"$f":"TransRaw!AZ108","v":0},{"$f":"TransRaw!BA108","v":0},{"$f":"TransRaw!BB108","v":0},{"$f":"TransRaw!BC108","v":0},{"$f":"TransRaw!BD108","v":0}]
[null,{"$f":"TransRaw!B109","v":2029},{"$f":"TransRaw!C109","v":0},{"$f":"TransRaw!D109","v":0},{"$f":"TransRaw!E109","v":0},{"$f":"TransRaw!F109","v":0},{"$f":"TransRaw!G109","v":0},{"$f":"TransRaw!H109","v":0},{"$f":"TransRaw!I109","v":0},{"$f":"TransRaw!J109","v":0},{"$f":"TransRaw!K109","v":0},{"$f":"TransRaw!L109","v":0},{"$f":"TransRaw!M109","v":0},{"$f":"TransRaw!N109","v":0},{"$f":"TransRaw!O109","v":0},{"$f":"TransRaw!P109","v":0},{"$f":"TransRaw!Q109","v":0},{"$f":"TransRaw!R109","v":0},{"$f":"TransRaw!S109","v":0},{"$f":"TransRaw!T109","v":0},{"$f":"TransRaw!U109","v":0},{"$f":"TransRaw!V109","v":0},{"$f":"TransRaw!W109","v":0},{"$f":"TransRaw!X109","v":0},{"$f":"TransRaw!Y109","v":0},{"$f":"TransRaw!Z109","v":0},{"$f":"TransRaw!AA109","v":0},{"$f":"TransRaw!AB109","v":0},{"$f":"TransRaw!AC109","v":0},{"$f":"TransRaw!AD109","v":0},{"$f":"TransRaw!AE109","v":0},{"$f":"TransRaw!AF109","v":0},{"$f":"TransRaw!AG109","v":0},{"$f":"TransRaw!AH109","v":0},{"$f":"TransRaw!AI109","v":0},{"$f":"TransRaw!AJ109","v":0},{"$f":"TransRaw!AK109","v":0},{"$f":"TransRaw!AL109","v":0},{"$f":"TransRaw!AM109","v":0},{"$f":"TransRaw!AN109","v":0},{"$f":"TransRaw!AO109","v":0},{"$f":"TransRaw!AP109","v":0},{"$f":"TransRaw!AQ109","v":0},{"$f":"TransRaw!AR109","v":0},{"$f":"TransRaw!AS109","v":0},{"$f":"TransRaw!AT109","v":0},{"$f":"TransRaw!AU109","v":0},{"$f":"TransRaw!AV109","v":0},{"$f":"TransRaw!AW109","v":0},{"$f":"TransRaw!AX109","v":0},{"$f":"TransRaw!AY109","v":0},{"$f":"TransRaw!AZ109","v":0},{"$f":"TransRaw!BA109","v":0},{"$f":"TransRaw!BB109","v":0},{"$f":"TransRaw!BC109","v":0},{"$f":"TransRaw!BD109","v":0}]
[null,{"$f":"TransRaw!B110","v":2030},{"$f":"TransRaw!C110","v":0},{"$f":"TransRaw!D110","v":0},{"$f":"TransRaw!E110","v":0},{"$f":"TransRaw!F110","v":0},{"$f":"TransRaw!G110","v":0},{"$f":"TransRaw!H110","v":0},{"$f":"TransRaw!I110","v":0},{"$f":"TransRaw!J110","v":0},{"$f":"TransRaw!K110","v":0},{"$f":"TransRaw!L110","v":0},{"$f":"TransRaw!M110","v":0},{"$f":"TransRaw!N110","v":0},{"$f":"TransRaw!O110","v":0},{"$f":"TransRaw!P110","v":0},{"$f":"TransRaw!Q110","v":0},{"$f":"TransRaw!R110","v":0},{"$f":"TransRaw!S110","v":0},{"$f":"TransRaw!T110","v":0},{"$f":"TransRaw!U110","v":0},{"$f":"TransRaw!V110","v":0},{"$f":"TransRaw!W110","v":0},{"$f":"TransRaw!X110","v":0},{"$f":"TransRaw!Y110","v":0},{"$f":"TransRaw!Z110","v":0},{"$f":"TransRaw!AA110","v":0},{"$f":"TransRaw!AB110","v":0},{"$f":"TransRaw!AC110","v":0},{"$f":"TransRaw!AD110","v":0},{"$f":"TransRaw!AE110","v":0},{"$f":"TransRaw!AF110","v":0},{"$f":"TransRaw!AG110","v":0},{"$f":"TransRaw!AH110","v":0},{"$f":"TransRaw!AI110","v":0},{"$f":"TransRaw!AJ110","v":0},{"$f":"TransRaw!AK110","v":9.5399999999999991},{"$f":"TransRaw!AL110","v":0},{"$f":"TransRaw!AM110","v":0},{"$f":"TransRaw!AN110","v":0},{"$f":"TransRaw!AO110","v":0},{"$f":"TransRaw!AP110","v":0},{"$f":"TransRaw!AQ110","v":0},{"$f":"TransRaw!AR110","v":0},{"$f":"TransRaw!AS110","v":0},{"$f":"TransRaw!AT110","v":0},{"$f":"TransRaw!AU110","v":0},{"$f":"TransRaw!AV110","v":0},{"$f":"TransRaw!AW110","v":25.98},{"$f":"TransRaw!AX110","v":0},{"$f":"TransRaw!AY110","v":0},{"$f":"TransRaw!AZ110","v":0},{"$f":"TransRaw!BA110","v":0},{"$f":"TransRaw!BB110","v":0},{"$f":"TransRaw!BC110","v":0},{"$f":"TransRaw!BD110","v":0}]
[null,{"$f":"TransRaw!B111","v":2031},{"$f":"TransRaw!C111","v":0},{"$f":"TransRaw!D111","v":0},{"$f":"TransRaw!E111","v":0},{"$f":"TransRaw!F111","v":0},{"$f":"TransRaw!G111","v":0},{"$f":"TransRaw!H111","v":0},{"$f":"TransRaw!I111","v":0},{"$f":"TransRaw!J111","v":0},{"$f":"TransRaw!K111","v":0},{"$f":"TransRaw!L111","v":0},{"$f":"TransRaw!M111","v":0},{"$f":"TransRaw!N111","v":0},{"$f":"TransRaw!O111","v":0},{"$f":"TransRaw!P111","v":0},{"$f":"TransRaw!Q111","v":0},{"$f":"TransRaw!R111","v":0},{"$f":"TransRaw!S111","v":0},{"$f":"TransRaw!T111","v":0},{"$f":"TransRaw!U111","v":0},{"$f":"TransRaw!V111","v":0},{"$f":"TransRaw!W111","v":0},{"$f":"TransRaw!X111","v":0},{"$f":"TransRaw!Y111","v":0},{"$f":"TransRaw!Z111","v":0},{"$f":"TransRaw!AA111","v":0},{"$f":"TransRaw!AB111","v":0},{"$f":"TransRaw!AC111","v":0},{"$f":"TransRaw!AD111","v":0},{"$f":"TransRaw!AE111","v":0},{"$f":"TransRaw!AF111","v":0},{"$f":"TransRaw!AG111","v":0},{"$f":"TransRaw!AH111","v":0},{"$f":"TransRaw!AI111","v":0},{"$f":"TransRaw!AJ111","v":1.19},{"$f":"TransRaw!AK111","v":3.72},{"$f":"TransRaw!AL111","v":0},{"$f":"TransRaw!AM111","v":0},{"$f":"TransRaw!AN111","v":0},{"$f":"TransRaw!AO111","v":0},{"$f":"TransRaw!AP111","v":0},{"$f":"TransRaw!AQ111","v":0},{"$f":"TransRaw!AR111","v":0},{"$f":"TransRaw!AS111","v":0},{"$f":"TransRaw!AT111","v":0},{"$f":"TransRaw!AU111","v":0},{"$f":"TransRaw!AV111","v":0},{"$f":"TransRaw!AW111","v":26.77},{"$f":"TransRaw!AX111","v":16.45},{"$f":"TransRaw!AY111","v":0},{"$f":"TransRaw!AZ111","v":0},{"$f":"TransRaw!BA111","v":0},{"$f":"TransRaw!BB111","v":0},{"$f":"TransRaw!BC111","v":0},{"$f":"TransRaw!BD111","v":0}]
[null,{"$f":"TransRaw!B112","v":2040},{"$f":"TransRaw!C112","v":0},{"$f":"TransRaw!D112","v":0},{"$f":"TransRaw!E112","v":0},{"$f":"TransRaw!F112","v":0},{"$f":"TransRaw!G112","v":0},{"$f":"TransRaw!H112","v":0},{"$f":"TransRaw!I112","v":0},{"$f":"TransRaw!J112","v":0},{"$f":"TransRaw!K112","v":0},{"$f":"TransRaw!L112","v":0},{"$f":"TransRaw!M112","v":0},{"$f":"TransRaw!N112","v":0},{"$f":"TransRaw!O112","v":0},{"$f":"TransRaw!P112","v":0},{"$f":"TransRaw!Q112","v":0},{"$f":"TransRaw!R112","v":0},{"$f":"TransRaw!S112","v":0},{"$f":"TransRaw!T112","v":0},{"$f":"TransRaw!U112","v":0},{"$f":"TransRaw!V112","v":0},{"$f":"TransRaw!W112","v":0},{"$f":"TransRaw!X112","v":0},{"$f":"TransRaw!Y112","v":0},{"$f":"TransRaw!Z112","v":0},{"$f":"TransRaw!AA112","v":0},{"$f":"TransRaw!AB112","v":0},{"$f":"TransRaw!AC112","v":0},{"$f":"TransRaw!AD112","v":0},{"$f":"TransRaw!AE112","v":0},{"$f":"TransRaw!AF112","v":0},{"$f":"TransRaw!AG112","v":0},{"$f":"TransRaw!AH112","v":0},{"$f":"TransRaw!AI112","v":0.96},{"$f":"TransRaw!AJ112","v":0.25},{"$f":"TransRaw!AK112","v":0},{"$f":"TransRaw!AL112","v":0},{"$f":"TransRaw!AM112","v":0},{"$f":"TransRaw!AN112","v":0},{"$f":"TransRaw!AO112","v":0},{"$f":"TransRaw!AP112","v":0},{"$f":"TransRaw!AQ112","v":0},{"$f":"TransRaw!AR112","v":11.32},{"$f":"TransRaw!AS112","v":0},{"$f":"TransRaw!AT112","v":0},{"$f":"TransRaw!AU112","v":0},{"$f":"TransRaw!AV112","v":0},{"$f":"TransRaw!AW112","v":0},{"$f":"TransRaw!AX112","v":0},{"$f":"TransRaw!AY112","v":0},{"$f":"TransRaw!AZ112","v":0},{"$f":"TransRaw!BA112","v":2.79},{"$f":"TransRaw!BB112","v":0},{"$f":"TransRaw!BC112","v":0.93},{"$f":"TransRaw!BD112","v":0}]
[null,{"$f":"TransRaw!B113","v":2050},{"$f":"TransRaw!C113","v":0},{"$f":"TransRaw!D113","v":0},{"$f":"TransRaw!E113","v":0},{"$f":"TransRaw!F113","v":0},{"$f":"TransRaw!G113","v":0},{"$f":"TransRaw!H113","v":0},{"$f":"TransRaw!I113","v":0},{"$f":"TransRaw!J113","v":0},{"$f":"TransRaw!K113","v":0},{"$f":"TransRaw!L113","v":0},{"$f":"TransRaw!M113","v":0},{"$f":"TransRaw!N113","v":0},{"$f":"TransRaw!O113","v":0},{"$f":"TransRaw!P113","v":0},{"$f":"TransRaw!Q113","v":0},{"$f":"TransRaw!R113","v":0},{"$f":"TransRaw!S113","v":0},{"$f":"TransRaw!T113","v":0},{"$f":"TransRaw!U113","v":0},{"$f":"TransRaw!V113","v":0},{"$f":"TransRaw!W113","v":0},{"$f":"TransRaw!X113","v":0},{"$f":"TransRaw!Y113","v":0},{"$f":"TransRaw!Z113","v":0},{"$f":"TransRaw!AA113","v":0},{"$f":"TransRaw!AB113","v":0},{"$f":"TransRaw!AC113","v":0},{"$f":"TransRaw!AD113","v":0},{"$f":"TransRaw!AE113","v":0},{"$f":"TransRaw!AF113","v":0},{"$f":"TransRaw!AG113","v":0},{"$f":"TransRaw!AH113","v":0},{"$f":"TransRaw!AI113","v":13.39},{"$f":"TransRaw!AJ113","v":12.62},{"$f":"TransRaw!AK113","v":5.4},{"$f":"TransRaw!AL113","v":0},{"$f":"TransRaw!AM113","v":0},{"$f":"TransRaw!AN113","v":0},{"$f":"TransRaw!AO113","v":0},{"$f":"TransRaw!AP113","v":0},{"$f":"TransRaw!AQ113","v":0},{"$f":"TransRaw!AR113","v":0.99},{"$f":"TransRaw!AS113","v":0},{"$f":"TransRaw!AT113","v":0},{"$f":"TransRaw!AU113","v":0},{"$f":"TransRaw!AV113","v":0},{"$f":"TransRaw!AW113","v":0},{"$f":"TransRaw!AX113","v":0.53},{"$f":"TransRaw!AY113","v":0},{"$f":"TransRaw!AZ113","v":0},{"$f":"TransRaw!BA113","v":7.21},{"$f":"TransRaw!BB113","v":0},{"$f":"TransRaw!BC113","v":8.98},{"$f":"TransRaw!BD113","v":0}]
[null,{"$f":"TransRaw!B114","v":0},{"$f":"TransRaw!C114","v":0},{"$f":"TransRaw!D114","v":0},{"$f":"TransRaw!E114","v":0},{"$f":"TransRaw!F114","v":0},{"$f":"TransRaw!G114","v":0},{"$f":"TransRaw!H114","v":0},{"$f":"TransRaw!I114","v":0},{"$f":"TransRaw!J114","v":0},{"$f":"TransRaw!K114","v":0},{"$f":"TransRaw!L114","v":0},{"$f":"TransRaw!M114","v":0},{"$f":"TransRaw!N114","v":0},{"$f":"TransRaw!O114","v":0},{"$f":"TransRaw!P114","v":0},{"$f":"TransRaw!Q114","v":0},{"$f":"TransRaw!R114","v":0},{"$f":"TransRaw!S114","v":0},{"$f":"TransRaw!T114","v":0},{"$f":"TransRaw!U114","v":0},{"$f":"TransRaw!V114","v":0},{"$f":"TransRaw!W114","v":0},{"$f":"TransRaw!X114","v":0},{"$f":"TransRaw!Y114","v":0},{"$f":"TransRaw!Z114","v":0},{"$f":"TransRaw!AA114","v":0},{"$f":"TransRaw!AB114","v":0},{"$f":"TransRaw!AC114","v":0},{"$f":"TransRaw!AD114","v":0},{"$f":"TransRaw!AE114","v":0},{"$f":"TransRaw!AF114","v":0},{"$f":"TransRaw!AG114","v":0},{"$f":"TransRaw!AH114","v":0},{"$f":"TransRaw!AI114","v":0},{"$f":"TransRaw!AJ114","v":0},{"$f":"TransRaw!AK114","v":0},{"$f":"TransRaw!AL114","v":0},{"$f":"TransRaw!AM114","v":0},{"$f":"TransRaw!AN114","v":0},{"$f":"TransRaw!AO114","v":0},{"$f":"TransRaw!AP114","v":0},{"$f":"TransRaw!AQ114","v":0},{"$f":"TransRaw!AR114","v":0},{"$f":"TransRaw!AS114","v":0},{"$f":"TransRaw!AT114","v":0},{"$f":"TransRaw!AU114","v":0},{"$f":"TransRaw!AV114","v":0},{"$f":"TransRaw!AW114","v":0},{"$f":"TransRaw!AX114","v":0},{"$f":"TransRaw!AY114","v":0},{"$f":"TransRaw!AZ114","v":0},{"$f":"TransRaw!BA114","v":0},{"$f":"TransRaw!BB114","v":0},{"$f":"TransRaw!BC114","v":0},{"$f":"TransRaw!BD114","v":0}]

{"sheet":"DemandsPrices","index":9,"n_rows":134,"n_cols":89,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,1,{"$f":"G1+1","v":2},{"$f":"H1+1","v":3},4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
["GWh",null,"Demand",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G1","v":1},{"$f":"H1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[null,null,{"$f":"C7&C9","v":"BUwIndustry"},{"$f":"D7&D9","v":"BUwUrban"},"BUwRural","BUwSum","CIwIndustry","CIwUrban","CIwRural","CIwSum","GAwIndustry","GAwUrban","GAwRural","GAwSum","GHwIndustry","GHwUrban","GHwRural","GHwSum","GUwIndustry","GUwUrban","GUwRural","GUwSum","GBwIndustry","GBwUrban","GBwRural","GBwSum","LIwIndustry","LIwUrban","LIwRural","LIwSum","MAwIndustry","MAwUrban","MAwRural","MAwSum","NIwIndustry","NIwUrban","NIwRural","NIwSum","NGwIndustry","NGwUrban","NGwRural","NGwSum","SEwIndustry","SEwUrban","SEwRural","SEwSum","SIwIndustry","SIwUrban","SIwRural","SIwSum","TBwIndustry","TBwUrban","TBwRural","TBwSum",null,null,{"$f":"G2","v":"BUw"},{"$f":"H2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw",{"$f":"S2","v":"TBw"}]
[null,null,{"$f":"C$7&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&C$7&\"!$A$12:$A$540\"),C5,INDIRECT(\"Raw\"&C$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"G$7&\"FinaleElc\"","v":"CIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&G$7&\"!$A$12:$A$540\"),G5,INDIRECT(\"Raw\"&G$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"K$7&\"FinaleElc\"","v":"GAwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&K$7&\"!$A$12:$A$540\"),K5,INDIRECT(\"Raw\"&K$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"O$7&\"FinaleElc\"","v":"GHwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&O$7&\"!$A$12:$A$540\"),O5,INDIRECT(\"Raw\"&O$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"S$7&\"FinaleElc\"","v":"GUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&S$7&\"!$A$12:$A$540\"),S5,INDIRECT(\"Raw\"&S$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"W$7&\"FinaleElc\"","v":"GBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&W$7&\"!$A$12:$A$540\"),W5,INDIRECT(\"Raw\"&W$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AA$7&\"FinaleElc\"","v":"LIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AA$7&\"!$A$12:$A$540\"),AA5,INDIRECT(\"Raw\"&AA$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AE$7&\"FinaleElc\"","v":"MAwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AE$7&\"!$A$12:$A$540\"),AE5,INDIRECT(\"Raw\"&AE$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AI$7&\"FinaleElc\"","v":"NIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AI$7&\"!$A$12:$A$540\"),AI5,INDIRECT(\"Raw\"&AI$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AM$7&\"FinaleElc\"","v":"NGwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AM$7&\"!$A$12:$A$540\"),AM5,INDIRECT(\"Raw\"&AM$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AQ$7&\"FinaleElc\"","v":"SEwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AQ$7&\"!$A$12:$A$540\"),AQ5,INDIRECT(\"Raw\"&AQ$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AU$7&\"FinaleElc\"","v":"SIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AU$7&\"!$A$12:$A$540\"),AU5,INDIRECT(\"Raw\"&AU$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AY$7&\"FinaleElc\"","v":"TBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AY$7&\"!$A$12:$A$540\"),AY5,INDIRECT(\"Raw\"&AY$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3}]
[null,null,1,1,1,1,{"$f":"C6+1","v":2},{"$f":"D6+1","v":2},2,2,3,{"$f":"H6+1","v":3},{"$f":"I6+1","v":3},{"$f":"J6+1","v":3},4,{"$f":"L6+1","v":4},{"$f":"M6+1","v":4},{"$f":"N6+1","v":4},5,{"$f":"P6+1","v":5},{"$f":"Q6+1","v":5},{"$f":"R6+1","v":5},6,{"$f":"T6+1","v":6},{"$f":"U6+1","v":6},{"$f":"V6+1","v":6},7,{"$f":"X6+1","v":7},{"$f":"Y6+1","v":7},{"$f":"Z6+1","v":7},8,{"$f":"AB6+1","v":8},{"$f":"AC6+1","v":8},{"$f":"AD6+1","v":8},9,{"$f":"AF6+1","v":9},{"$f":"AG6+1","v":9},{"$f":"AH6+1","v":9},10,{"$f":"AJ6+1","v":10},{"$f":"AK6+1","v":10},{"$f":"AL6+1","v":10},11,{"$f":"AN6+1","v":11},{"$f":"AO6+1","v":11},{"$f":"AP6+1","v":11},12,{"$f":"AR6+1","v":12},{"$f":"AS6+1","v":12},{"$f":"AT6+1","v":12},13,{"$f":"AV6+1","v":13},{"$f":"AW6+1","v":13},{"$f":"AX6+1","v":13}]
[null,null,{"$f":"OFFSET($F$2,0,C6)","v":"BUw"},{"$f":"OFFSET($F$2,0,D6)","v":"BUw"},"BUw","BUw",{"$f":"OFFSET($F$2,0,G6)","v":"CIw"},{"$f":"OFFSET($F$2,0,H6)","v":"CIw"},"CIw","CIw","GAw",{"$f":"OFFSET($F$2,0,L6)","v":"GAw"},{"$f":"OFFSET($F$2,0,M6)","v":"GAw"},{"$f":"OFFSET($F$2,0,N6)","v":"GAw"},"GHw",{"$f":"OFFSET($F$2,0,P6)","v":"GHw"},{"$f":"OFFSET($F$2,0,Q6)","v":"GHw"},{"$f":"OFFSET($F$2,0,R6)","v":"GHw"},"GUw",{"$f":"OFFSET($F$2,0,T6)","v":"GUw"},{"$f":"OFFSET($F$2,0,U6)","v":"GUw"},{"$f":"OFFSET($F$2,0,V6)","v":"GUw"},"GBw",{"$f":"OFFSET($F$2,0,X6)","v":"GBw"},{"$f":"OFFSET($F$2,0,Y6)","v":"GBw"},{"$f":"OFFSET($F$2,0,Z6)","v":"GBw"},"LIw",{"$f":"OFFSET($F$2,0,AB6)","v":"LIw"},{"$f":"OFFSET($F$2,0,AC6)","v":"LIw"},{"$f":"OFFSET($F$2,0,AD6)","v":"LIw"},"MAw",{"$f":"OFFSET($F$2,0,AF6)","v":"MAw"},{"$f":"OFFSET($F$2,0,AG6)","v":"MAw"},{"$f":"OFFSET($F$2,0,AH6)","v":"MAw"},"NIw",{"$f":"OFFSET($F$2,0,AJ6)","v":"NIw"},{"$f":"OFFSET($F$2,0,AK6)","v":"NIw"},{"$f":"OFFSET($F$2,0,AL6)","v":"NIw"},"NGw",{"$f":"OFFSET($F$2,0,AN6)","v":"NGw"},{"$f":"OFFSET($F$2,0,AO6)","v":"NGw"},{"$f":"OFFSET($F$2,0,AP6)","v":"NGw"},"SEw",{"$f":"OFFSET($F$2,0,AR6)","v":"SEw"},{"$f":"OFFSET($F$2,0,AS6)","v":"SEw"},{"$f":"OFFSET($F$2,0,AT6)","v":"SEw"},"SIw",{"$f":"OFFSET($F$2,0,AV6)","v":"SIw"},{"$f":"OFFSET($F$2,0,AW6)","v":"SIw"},{"$f":"OFFSET($F$2,0,AX6)","v":"SIw"},"TBw",{"$f":"OFFSET($F$2,0,AZ6)","v":"TBw"},{"$f":"OFFSET($F$2,0,BA6)","v":"TBw"},{"$f":"OFFSET($F$2,0,BB6)","v":"TBw"}]
[null,null,"Ele","Urb","Rur",null,{"$f":"C8","v":"Ele"},{"$f":"D8","v":"Urb"},"Rur",null,{"$f":"G8","v":"Ele"},{"$f":"H8","v":"Urb"},{"$f":"I8","v":"Rur"},null,{"$f":"K8","v":"Ele"},{"$f":"L8","v":"Urb"},{"$f":"M8","v":"Rur"},null,{"$f":"O8","v":"Ele"},{"$f":"P8","v":"Urb"},{"$f":"Q8","v":"Rur"},null,{"$f":"S8","v":"Ele"},{"$f":"T8","v":"Urb"},{"$f":"U8","v":"Rur"},null,{"$f":"W8","v":"Ele"},{"$f":"X8","v":"Urb"},{"$f":"Y8","v":"Rur"},null,{"$f":"AA8","v":"Ele"},{"$f":"AB8","v":"Urb"},{"$f":"AC8","v":"Rur"},null,{"$f":"AE8","v":"Ele"},{"$f":"AF8","v":"Urb"},{"$f":"AG8","v":"Rur"},null,{"$f":"AI8","v":"Ele"},{"$f":"AJ8","v":"Urb"},{"$f":"AK8","v":"Rur"},null,{"$f":"AM8","v":"Ele"},{"$f":"AN8","v":"Urb"},{"$f":"AO8","v":"Rur"},null,{"$f":"AQ8","v":"Ele"},{"$f":"AR8","v":"Urb"},{"$f":"AS8","v":"Rur"},null,{"$f":"AU8","v":"Ele"},{"$f":"AV8","v":"Urb"},{"$f":"AW8","v":"Rur"}]
[null,null,"Industry","Urban","Rural","Sum",{"$f":"C9","v":"Industry"},"Urban","Rural",{"$f":"F9","v":"Sum"},"Industry","Urban","Rural",{"$f":"J9","v":"Sum"},"Industry","Urban","Rural",{"$f":"N9","v":"Sum"},"Industry","Urban","Rural",{"$f":"R9","v":"Sum"},"Industry","Urban","Rural",{"$f":"V9","v":"Sum"},"Industry","Urban","Rural",{"$f":"Z9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AD9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AH9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AL9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AP9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AT9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AX9","v":"Sum"},null,null,{"$f":"OFFSET(Single!$H$3,0,BE3)","v":"Burkina"},{"$f":"OFFSET(Single!$H$3,0,BF3)","v":"Cote d'Ivoire"},{"$f":"OFFSET(Single!$H$3,0,BG3)","v":"Gambia"},{"$f":"OFFSET(Single!$H$3,0,BH3)","v":"Ghana"},{"$f":"OFFSET(Single!$H$3,0,BI3)","v":"Guinea"},{"$f":"OFFSET(Single!$H$3,0,BJ3)","v":"Guinea-Bissau"},{"$f":"OFFSET(Single!$H$3,0,BK3)","v":"Liberia"},{"$f":"OFFSET(Single!$H$3,0,BL3)","v":"Mali"},{"$f":"OFFSET(Single!$H$3,0,BM3)","v":"Niger"},{"$f":"OFFSET(Single!$H$3,0,BN3)","v":"Nigeria"},{"$f":"OFFSET(Single!$H$3,0,BO3)","v":"Senegal"},{"$f":"OFFSET(Single!$H$3,0,BP3)","v":"Sierra Leone"},{"$f":"OFFSET(Single!$H$3,0,BQ3)","v":"Togo/Benin"},"Sum"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":79.715999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":642.10799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":14.016},{"$f":"SUM(C10:E10)","v":735.83999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":541.36799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":3912.2159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":83.22},{"$f":"SUM(G10:I10)","v":4536.8040000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":20.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),L$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":149.79600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),M$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":2.6279999999999997},{"$f":"SUM(K10:M10)","v":172.572},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),O$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":840.08400000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),P$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":7474.9079999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),Q$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":128.77199999999999},{"$f":"SUM(O10:Q10)","v":8443.764000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),S$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),T$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":424.86},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),U$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":7.8840000000000003},{"$f":"SUM(S10:U10)","v":432.74400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),W$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),X$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":98.111999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),Y$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":1.752},{"$f":"SUM(W10:Y10)","v":99.86399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AA$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AB$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":23.652000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AC$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":0.876},{"$f":"SUM(AA10:AC10)","v":24.528000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":102.49199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AF$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":743.72400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AG$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUM(AE10:AG10)","v":861.98400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AI$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":77.963999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AJ$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":614.07599999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AK$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUM(AI10:AK10)","v":704.30399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AM$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AN$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":17052.216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AO$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":308.35200000000003},{"$f":"SUM(AM10:AO10)","v":19518.155999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AR$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":1657.3919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AS$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUM(AQ10:AS10)","v":1925.4479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AU$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AV$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":113.004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AW$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":1.752},{"$f":"SUM(AU10:AW10)","v":114.756},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),AY$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":193.596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),AZ$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":1401.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),BA$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":29.783999999999999},{"$f":"SUM(AY10:BA10)","v":1624.98},null,{"$f":"B10","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C10:$BB10)","v":735.83999999999992},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C10:$BB10)","v":4536.8040000000001},172.572,8443.764000000001,432.74400000000003,99.86399999999999,24.528000000000002,861.98400000000004,704.30399999999997,19518.155999999999,1925.4479999999996,114.756,1624.98,{"$f":"SUM(BE10:BQ10)","v":39195.743999999999}]
[{"$f":"A10+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A11,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":97.23599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":627.21599999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUM(C11:E11)","v":740.21999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":671.01599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":3986.6759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":94.608000000000004},{"$f":"SUM(G11:I11)","v":4752.3},33.287999999999997,143.66399999999999,3.504,180.45599999999999,1241.2919999999999,7374.1679999999997,175.2,8790.66,0,431.86799999999994,9.636000000000001,441.50399999999996,0,99.864000000000004,2.6279999999999997,102.492,0,33.287999999999997,0.876,34.163999999999994,169.06800000000001,722.69999999999993,17.52,909.2879999999999,102.49199999999999,603.56400000000008,14.016,720.072,4732.152,27783.215999999997,579.91200000000003,33095.279999999992,296.08799999999997,1742.364,42.047999999999995,2080.5,325.87200000000001,143.66399999999999,3.504,473.04,266.30399999999997,1582.0559999999998,37.667999999999999,1886.0279999999996,null,{"$f":"B11","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C11:$BB11)","v":740.21999999999991},4752.3,180.45599999999999,8790.66,441.50399999999996,102.492,34.163999999999994,909.2879999999999,720.072,33095.279999999992,2080.5,473.04,1886.0279999999996,{"$f":"SUM(BE11:BQ11)","v":54206.003999999994}]
[{"$f":"A11+1","v":6},2012,121.764,656.12400000000002,17.52,795.40800000000002,833.07599999999991,4182.0239999999994,110.37599999999999,5125.4759999999997,63.072000000000003,193.596,5.2559999999999993,261.92399999999998,1529.4959999999999,7679.8919999999998,203.232,9412.619999999999,0,547.5,14.016,561.51599999999996,0,107.748,2.6279999999999997,110.376,30.66,75.335999999999999,1.752,107.74799999999999,252.28800000000001,732.3359999999999,21.023999999999997,1005.6479999999999,135.78,624.58799999999997,16.643999999999998,777.01199999999994,8649.6239999999998,39793.175999999999,953.08799999999997,49395.888000000006,389.82,1938.588,51.684000000000005,2380.0920000000001,325.87200000000001,191.84399999999999,5.2559999999999993,522.97199999999998,360.036,1808.0640000000001,48.18,2216.2799999999997,null,2012,795.40800000000002,5125.4759999999997,261.92399999999998,9412.619999999999,561.51599999999996,110.376,107.74799999999999,1005.6479999999999,777.01199999999994,49395.888000000006,2380.0920000000001,522.97199999999998,2216.2799999999997,72672.960000000006]
[7,2013,149.79600000000002,689.41200000000003,21.023999999999997,860.23200000000008,1012.6559999999999,4382.6279999999997,128.77199999999999,5524.0559999999996,96.36,226.00800000000001,7.8840000000000003,330.25200000000001,1945.596,8420.112000000001,247.03199999999998,10612.74,0,682.404,21.023999999999997,703.428,0,114.756,3.504,118.26,121.764,119.136,3.504,244.40399999999997,360.036,762.99599999999998,26.28,1149.3119999999999,172.572,644.73599999999999,19.272000000000002,836.58,10847.508,40465.067999999999,1105.5119999999999,52418.088000000003,468.65999999999997,2011.2959999999998,59.567999999999998,2539.5239999999999,587.79599999999994,264.55199999999996,8.76,861.10799999999995,447.63600000000002,1935.96,56.94,2440.5360000000001,null,2013,860.23200000000008,5524.0559999999996,330.25200000000001,10612.74,703.428,118.26,244.40399999999997,1149.3119999999999,836.58,52418.088000000003,2539.5239999999999,861.10799999999995,2440.5360000000001,78638.51999999999]
[8,2014,182.208,726.20400000000006,23.652000000000001,932.06400000000008,1214.136,4595.4960000000001,148.04399999999998,5957.6759999999995,138.40800000000002,256.66800000000001,9.636000000000001,404.71200000000005,2302.1280000000002,8711.82,281.19600000000003,11295.144,0,815.55599999999993,29.783999999999999,845.33999999999992,0,123.51599999999999,4.38,127.89599999999999,611.44799999999998,166.44,6.1319999999999997,784.01999999999987,668.38799999999992,1072.2239999999999,42.923999999999999,1783.5359999999998,213.74399999999997,662.25599999999997,21.9,897.9,13305.564,41212.296000000002,1278.96,55796.82,556.26,2090.136,68.328000000000003,2714.7239999999997,847.96799999999996,358.28399999999999,14.016,1220.268,547.5,2072.616,66.575999999999993,2686.692,null,2014,932.06400000000008,5957.6759999999995,404.71200000000005,11295.144,845.33999999999992,127.89599999999999,784.01999999999987,1783.5359999999998,897.9,55796.82,2714.7239999999997,1220.268,2686.692,85446.792000000001]
[9,2015,218.124,763.87199999999996,27.155999999999999,1009.1519999999999,1439.268,4821.5039999999999,170.82,6431.5919999999996,190.96799999999999,284.7,12.263999999999999,487.93200000000002,2691.9479999999999,9014.0399999999991,318.86399999999998,12024.851999999999,0,1169.46,50.808,1220.268,0,132.27599999999998,5.2559999999999993,137.53199999999998,1101.1320000000001,196.22399999999999,9.636000000000001,1306.992,828.69599999999991,1030.1759999999999,49.055999999999997,1907.9279999999999,287.32799999999997,751.60799999999995,28.032,1066.9679999999998,16020.287999999999,41900.831999999995,1470.8040000000001,59391.923999999999,697.29599999999994,2321.4,82.343999999999994,3101.04,847.96799999999996,437.12399999999997,21.023999999999997,1306.1159999999998,660.50400000000002,2211.9,77.963999999999999,2950.3679999999999,null,2015,1009.1519999999999,6431.5919999999996,487.93200000000002,12024.851999999999,1220.268,137.53199999999998,1306.992,1907.9279999999999,1066.9679999999998,59391.923999999999,3101.04,1306.1159999999998,2950.3679999999999,92342.66399999999]
[10,2016,247.03199999999998,810.3,33.287999999999997,1090.6199999999999,1679.2919999999999,5034.3720000000003,182.208,6895.8720000000003,236.51999999999998,373.17599999999999,18.396000000000001,628.09199999999987,3117.6839999999997,9349.5479999999989,338.13600000000002,12805.367999999999,2460.6839999999997,1292.9759999999999,70.955999999999989,3824.616,326.74799999999999,141.036,7.008,474.79199999999997,1713.4559999999999,208.488,13.14,1935.0840000000001,1132.6680000000001,1298.232,72.707999999999998,2503.6080000000002,328.5,770.00400000000002,34.164000000000001,1132.6679999999999,18331.175999999999,43010.723999999995,1790.5440000000001,63132.443999999996,883.00799999999992,2620.9919999999997,108.624,3612.6239999999993,1500.588,532.60799999999995,34.164000000000001,2067.36,786.64799999999991,2359.0680000000002,84.971999999999994,3230.6880000000006,null,2016,1090.6199999999999,6895.8720000000003,628.09199999999987,12805.367999999999,3824.616,474.79199999999997,1935.0840000000001,2503.6080000000002,1132.6679999999999,63132.443999999996,3612.6239999999993,2067.36,3230.6880000000006,103333.83599999998]
[11,2017,278.56799999999998,858.48,40.295999999999999,1177.3440000000001,1939.4639999999999,5246.3639999999996,194.47199999999998,7380.2999999999993,236.51999999999998,395.952,21.023999999999997,653.49599999999998,3584.5919999999996,9694.6920000000009,359.15999999999997,13638.444,2496.6,1331.52,92.855999999999995,3920.9759999999997,326.74799999999999,176.07600000000002,11.388,514.21199999999999,1713.4559999999999,219.876,18.396000000000001,1951.7279999999998,1227.2759999999998,1297.356,84.971999999999994,2609.6039999999998,372.3,786.64799999999991,39.42,1198.3679999999999,20859.311999999998,44093.46,2147.9519999999998,67100.724000000002,1013.532,2702.46,128.77199999999999,3844.7640000000001,2153.2080000000001,585.16800000000001,50.808,2789.1840000000002,927.68400000000008,2508.8639999999996,92.855999999999995,3529.4039999999995,null,2017,1177.3440000000001,7380.2999999999993,653.49599999999998,13638.444,3920.9759999999997,514.21199999999999,1951.7279999999998,2609.6039999999998,1198.3679999999999,67100.724000000002,3844.7640000000001,2789.1840000000002,3529.4039999999995,110308.54799999998]
[12,2018,313.60799999999995,908.41200000000003,47.304000000000002,1269.3240000000001,2222.4119999999998,5456.6039999999994,206.73600000000002,7885.7519999999995,237.39600000000002,419.60399999999998,24.527999999999999,681.52800000000002,4093.5479999999998,10049.472,381.06,14524.08,2535.1439999999998,1366.56,122.64,4024.3439999999996,326.74799999999999,212.86799999999999,17.52,557.13599999999997,1713.4559999999999,229.512,27.155999999999999,1970.1239999999998,1349.9159999999999,1315.752,98.988,2764.6559999999995,419.60399999999998,802.41599999999994,46.427999999999997,1268.4479999999999,23624.844000000001,45149.916000000005,2547.4079999999999,71322.168000000005,1155.444,2782.1759999999999,150.672,4088.2919999999999,2804.9519999999998,603.56400000000008,72.707999999999998,3481.2239999999997,1083.6120000000001,2661.288,100.74,3845.64,null,2018,1269.3240000000001,7885.7519999999995,681.52800000000002,14524.08,4024.3439999999996,557.13599999999997,1970.1239999999998,2764.6559999999995,1268.4479999999999,71322.168000000005,4088.2919999999999,3481.2239999999997,3845.64,117682.716]
[13,2019,352.15200000000004,960.09599999999989,55.187999999999995,1367.4360000000001,2529.0119999999997,5664.2160000000003,219.876,8413.1039999999994,236.51999999999998,444.13200000000001,28.032,708.68400000000008,4650.6839999999993,10413.887999999999,403.83600000000001,15468.407999999998,4528.0439999999999,1391.9639999999999,164.68799999999999,6084.6959999999999,326.74799999999999,249.66,26.28,602.68799999999999,1713.4559999999999,234.768,41.171999999999997,1989.396,1451.5319999999999,1303.4880000000001,113.004,2868.0239999999999,470.41200000000003,814.68,53.435999999999993,1338.528,26641.788,46162.572,2994.1680000000001,75798.528000000006,1310.4959999999999,2862.768,174.32399999999998,4347.5879999999997,3850.02,607.06799999999998,109.5,4566.5879999999997,1257.06,2814.5880000000002,109.5,4181.1480000000001,null,2019,1367.4360000000001,8413.1039999999994,708.68400000000008,15468.407999999998,6084.6959999999999,602.68799999999999,1989.396,2868.0239999999999,1338.528,75798.528000000006,4347.5879999999997,4566.5879999999997,4181.1480000000001,127734.81600000001]
[14,2020,394.2,1013.532,63.948,1471.68,2861.0160000000001,5868.3239999999996,233.892,8963.232,236.51999999999998,470.41200000000003,32.411999999999999,739.34400000000005,5258.6279999999997,10785.312,429.24,16473.18,4595.4960000000001,1401.6,226.00800000000001,6223.1039999999994,652.62,284.7,40.295999999999999,977.61599999999999,1713.4559999999999,228.636,66.575999999999993,2008.6679999999999,1582.0559999999998,1306.992,128.77199999999999,3017.8199999999997,524.72399999999993,825.19200000000001,61.32,1411.2359999999999,29936.423999999999,47130.551999999996,3490.86,80557.835999999996,1482.1919999999998,2948.616,201.48,4632.2879999999996,4893.3360000000002,573.78,178.70399999999998,5645.82,1448.028,2970.5160000000001,118.25999999999999,4536.8040000000001,null,2020,1471.68,8963.232,739.34400000000005,16473.18,6223.1039999999994,977.61599999999999,2008.6679999999999,3017.8199999999997,1411.2359999999999,80557.835999999996,4632.2879999999996,5645.82,4536.8040000000001,136658.628]
[15,2021,432.74399999999997,1075.7279999999998,76.211999999999989,1584.6839999999997,3074.7599999999998,6139.884,262.8,9477.4439999999995,246.15600000000001,486.18,36.792000000000002,769.12800000000004,5656.3320000000003,11293.392,483.55200000000002,17433.276000000002,4674.3360000000002,1451.5319999999999,256.66800000000001,6382.5360000000001,654.37199999999996,325.87200000000001,46.427999999999997,1026.672,1716.96,239.148,75.335999999999999,2031.444,1680.1680000000001,1344.6599999999999,148.91999999999999,3173.748,559.76400000000001,854.97599999999989,70.955999999999989,1485.6959999999997,32698.451999999997,49916.231999999996,4126.8360000000002,86741.51999999999,1626.732,3069.5039999999999,226.88399999999999,4923.12,4902.9720000000007,594.80400000000009,199.72800000000001,5697.5040000000008,1583.808,3162.36,135.78,4881.9479999999994,null,2021,1584.6839999999997,9477.4439999999995,769.12800000000004,17433.276000000002,6382.5360000000001,1026.672,2031.444,3173.748,1485.6959999999997,86741.51999999999,4923.12,5697.5040000000008,4881.9479999999994,145608.72]
[16,2022,474.79200000000003,1140.5519999999999,89.35199999999999,1704.6960000000001,3300.768,6417.576,294.33600000000001,10012.68,255.792,501.072,41.171999999999997,798.03600000000006,6084.6959999999999,11829.504000000001,542.24400000000003,18456.444,4754.0520000000006,1482.1919999999998,284.7,6520.9440000000004,655.24799999999993,344.26799999999997,49.055999999999997,1048.5719999999999,1720.4639999999999,250.536,83.22,2054.2199999999998,1782.6599999999999,1381.4519999999998,170.82,3334.9319999999998,597.43200000000002,883.88400000000001,80.591999999999999,1561.9080000000001,35202.06,52103.603999999992,4769.82,92075.483999999997,1774.7759999999998,3179.88,252.28800000000001,5206.9439999999995,4913.4839999999995,615.82799999999997,220.75199999999998,5750.0640000000003,1730.1,3363.84,154.17600000000002,5248.1160000000009,null,2022,1704.6960000000001,10012.68,798.03600000000006,18456.444,6520.9440000000004,1048.5719999999999,2054.2199999999998,3334.9319999999998,1561.9080000000001,92075.483999999997,5206.9439999999995,5750.0640000000003,5248.1160000000009,153773.04]
[17,2023,520.34399999999994,1208.0040000000001,103.36800000000001,1831.7159999999999,3539.9160000000002,6702.2759999999998,328.5,10570.691999999999,265.428,516.84,46.427999999999997,828.69600000000003,6547.2239999999993,12394.524000000001,607.06799999999998,19548.815999999999,4835.5199999999995,1511.9759999999999,313.60799999999995,6661.1039999999994,657,363.53999999999996,51.684000000000005,1072.2239999999999,1723.0919999999999,263.67599999999999,92.855999999999995,2079.6239999999998,1888.6559999999999,1415.616,193.596,3497.8679999999999,635.97599999999989,912.79200000000003,91.98,1640.748,37889.628000000004,54368.939999999995,5474.1239999999998,97732.691999999995,1935.0840000000001,3292.8839999999996,280.32,5508.2879999999996,4923.12,635.97599999999989,241.77600000000001,5800.8719999999994,1886.904,3572.328,175.2,5634.4319999999998,null,2023,1831.7159999999999,10570.691999999999,828.69600000000003,19548.815999999999,6661.1039999999994,1072.2239999999999,2079.6239999999998,3497.8679999999999,1640.748,97732.691999999995,5508.2879999999996,5800.8719999999994,5634.4319999999998,162407.772]
[18,2024,569.4,1278.96,119.136,1967.4960000000001,3793.08,6993.1079999999993,364.416,11150.603999999998,275.94,532.60799999999995,52.56,861.10799999999995,7044.7920000000004,12989.328,677.14799999999991,20711.268,4916.9879999999994,1540.884,343.392,6801.2639999999992,657.87599999999998,383.68799999999999,55.187999999999995,1096.752,1726.596,276.81600000000003,102.49199999999999,2105.904,1999.9080000000001,1448.904,218.124,3666.9359999999997,676.27200000000005,940.82400000000007,103.36800000000001,1720.4639999999999,40775.171999999999,56716.619999999995,6246.7560000000003,103738.54799999998,2109.4079999999999,3410.268,311.85599999999999,5831.5319999999992,4933.6320000000005,656.12400000000002,262.8,5852.5560000000005,2055.096,3788.7,197.976,6041.7719999999999,null,2024,1967.4960000000001,11150.603999999998,861.10799999999995,20711.268,6801.2639999999992,1096.752,2105.904,3666.9359999999997,1720.4639999999999,103738.54799999998,5831.5319999999992,5852.5560000000005,6041.7719999999999,171546.204]
[19,2025,622.8359999999999,1353.42,137.53199999999998,2113.788,4060.2599999999998,7292.7,403.83600000000001,11756.795999999998,287.32799999999997,549.25200000000007,57.815999999999995,894.39600000000007,7581.78,13615.668,754.23599999999988,21951.684000000001,5001.96,1570.6680000000001,373.17599999999999,6945.804000000001,659.62799999999993,404.71199999999999,57.815999999999995,1122.1559999999999,1730.1,290.83199999999999,112.128,2133.06,2114.6640000000002,1480.44,244.40399999999997,3839.5080000000003,719.19599999999991,969.73199999999997,116.50800000000001,1805.4359999999999,43871.831999999995,59145.768000000004,7090.3440000000001,110107.944,2298.6239999999998,3531.1559999999999,345.14400000000001,6174.924,4943.2679999999991,676.27200000000005,284.7,5904.2399999999989,2235.5519999999997,4014.7080000000001,222.50399999999999,6472.7640000000001,null,2025,2113.788,11756.795999999998,894.39600000000007,21951.684000000001,6945.804000000001,1122.1559999999999,2133.06,3839.5080000000003,1805.4359999999999,110107.944,6174.924,5904.2399999999989,6472.7640000000001,181222.5]
[20,2026,680.65200000000004,1430.508,156.80399999999997,2267.9639999999999,4342.3319999999994,7596.6720000000005,445.88399999999996,12384.888000000001,297.83999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),L$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A26,1,1,50))*8.76","v":566.77200000000005},63.948,928.56000000000006,8159.94,14275.295999999998,837.4559999999999,23272.691999999995,5081.6760000000004,1598.7,403.83600000000001,7084.2120000000004,660.50400000000002,427.48799999999994,61.32,1149.3119999999999,1733.604,305.72399999999999,122.64,2161.9679999999998,2232.924,1510.2239999999999,271.56,4014.7080000000001,762.99599999999998,996.88799999999992,129.648,1889.5319999999999,46924.691999999995,61304.231999999996,7967.22,116196.144,2498.3519999999999,3649.4160000000002,380.18399999999997,6527.9520000000002,4952.9039999999995,696.42,305.72399999999999,5955.0479999999998,2428.2719999999999,4248.5999999999995,249.66,6926.5319999999992,null,2026,2267.9639999999999,12384.888000000001,928.56000000000006,23272.691999999995,7084.2120000000004,1149.3119999999999,2161.9679999999998,4014.7080000000001,1889.5319999999999,116196.144,6527.9520000000002,5955.0479999999998,6926.5319999999992,190759.51199999999]
[21,2027,742.84799999999996,1510.2239999999999,178.70399999999998,2431.7760000000003,4639.2960000000003,7907.652,490.56,13037.508,310.10399999999998,584.29200000000003,70.955999999999989,965.35199999999998,8782.7759999999998,14970.84,928.56,24682.176000000003,5164.8959999999997,1626.732,435.37200000000001,7227,662.25599999999997,450.26399999999995,64.823999999999998,1177.3440000000001,1737.1079999999999,321.49200000000002,134.02799999999999,2192.6279999999997,2354.6880000000001,1538.2559999999999,301.34399999999999,4194.2879999999996,809.42399999999998,1024.92,143.66399999999999,1978.008,50036.243999999999,63336.551999999996,8890.5239999999994,122263.32,2711.22,3766.7999999999997,418.72799999999995,6896.7479999999996,4963.4160000000002,715.69200000000001,327.62399999999997,6006.732,2634.1320000000001,4490.3760000000002,278.56799999999998,7403.076,null,2027,2431.7760000000003,13037.508,965.35199999999998,24682.176000000003,7227,1177.3440000000001,2192.6279999999997,4194.2879999999996,1978.008,122263.32,6896.7479999999996,6006.732,7403.076,200455.95600000001]
[22,2028,810.3,1593.444,202.35599999999999,2606.0999999999995,4952.0279999999993,8223.887999999999,537.86399999999992,13713.779999999997,322.36799999999999,601.81200000000001,77.963999999999999,1002.144,9454.6679999999997,15702.3,1027.548,26184.516,5248.116,1653.8880000000001,466.90799999999996,7368.9120000000003,663.13200000000006,474.79200000000003,68.328000000000003,1206.252,1740.6119999999999,338.13600000000002,146.292,2225.04,2480.8319999999999,1562.7840000000001,332.00399999999996,4375.62,857.60400000000004,1051.2,158.55600000000001,2067.36,53189.843999999997,65223.455999999998,9859.3799999999992,128272.68,2938.98,3884.1839999999997,459.9,7283.0639999999994,4973.0520000000006,734.08799999999997,348.64799999999997,6055.7880000000005,2853.1319999999996,4739.16,310.10399999999998,7902.3959999999997,null,2028,2606.0999999999995,13713.779999999997,1002.144,26184.516,7368.9120000000003,1206.252,2225.04,4375.62,2067.36,128272.68,7283.0639999999994,6055.7880000000005,7902.3959999999997,210263.652]
[23,2029,883.00799999999992,1680.1680000000001,227.76,2790.9359999999997,5280.5279999999993,8546.2559999999994,588.67200000000003,14415.456,334.63200000000001,620.20799999999997,84.971999999999994,1039.8119999999999,10178.244000000001,16473.18,1135.2959999999998,27786.719999999998,5331.3360000000002,1680.1680000000001,499.32,7510.8240000000005,664.88400000000001,501.072,72.707999999999998,1238.6640000000002,1744.116,354.78,158.55600000000001,2257.4519999999998,2610.48,1585.56,364.416,4560.4560000000001,906.66,1076.604,175.2,2158.4639999999999,56368.847999999998,66946.547999999995,10867.655999999999,134183.052,3181.6319999999996,3999.8160000000003,503.7,7685.1480000000001,4983.5639999999994,751.60799999999995,370.54799999999994,6105.7199999999993,3087.0239999999999,4995.8279999999995,344.26799999999997,8427.119999999999,null,2029,2790.9359999999997,14415.456,1039.8119999999999,27786.719999999998,7510.8240000000005,1238.6640000000002,2257.4519999999998,4560.4560000000001,2158.4639999999999,134183.052,7685.1480000000001,6105.7199999999993,8427.119999999999,220159.82399999996]
[24,2030,956.59199999999998,1759.884,254.916,2971.3920000000003,5585.3760000000002,8809.0560000000005,638.60400000000004,15033.036,347.77199999999999,639.48,92.855999999999995,1080.1079999999999,10967.52,17297.495999999999,1253.5559999999998,29518.572,5412.8040000000001,1689.8040000000001,526.476,7629.0839999999998,665.76,525.6,76.211999999999989,1267.5720000000001,1747.62,372.3,170.82,2290.7400000000002,2712.9719999999998,1588.1880000000001,395.07600000000002,4696.2359999999999,948.70799999999997,1090.6199999999999,190.09199999999998,2229.42,57848.411999999997,66525.191999999995,11569.332,135942.93599999999,3419.0279999999998,4089.1680000000001,547.5,8055.6959999999999,4993.2,751.60799999999995,381.93599999999998,6126.7439999999997,3297.2639999999997,5200.8119999999999,376.68,8874.7559999999994,null,2030,2971.3920000000003,15033.036,1080.1079999999999,29518.572,7629.0839999999998,1267.5720000000001,2290.7400000000002,4696.2359999999999,2229.42,135942.93599999999,8055.6959999999999,6126.7439999999997,8874.7559999999994,225716.29199999999]
[25,2031,1022.292,1880.7719999999999,272.43599999999998,3175.5,5895.48,9193.619999999999,669.26400000000001,15758.363999999998,360.036,663.13200000000006,96.36,1119.528,11701.608,18248.831999999999,1328.0159999999998,31278.455999999998,5486.3879999999999,1733.604,540.49199999999996,7760.4840000000004,665.76,552.75599999999997,80.591999999999999,1299.1080000000002,1747.62,395.07600000000002,181.33199999999999,2324.0279999999998,2832.9839999999999,1638.9959999999999,409.96799999999996,4881.9479999999994,988.12799999999993,1136.1719999999998,197.976,2322.2759999999998,60232.883999999998,69267.948000000004,12046.752,141547.584,3596.8560000000002,4302.0360000000001,575.53200000000004,8474.4239999999991,4993.2,776.13599999999997,395.07600000000002,6164.4119999999994,3529.4039999999995,5503.9079999999994,400.33199999999999,9433.6439999999984,null,2031,3175.5,15758.363999999998,1119.528,31278.455999999998,7760.4840000000004,1299.1080000000002,2324.0279999999998,4881.9479999999994,2322.2759999999998,141547.584,8474.4239999999991,6164.4119999999994,9433.6439999999984,235539.75600000002]
[26,2040,1858.8719999999998,3420.7799999999997,495.81599999999997,5775.4679999999998,9569.4240000000009,13499.16,1020.54,24089.124000000003,499.32,918.048,133.15199999999999,1550.52,21088.824000000001,29748.959999999999,2249.5680000000002,53087.351999999999,6140.76,2187.3719999999998,681.52799999999991,9009.66,665.76,841.8359999999999,121.764,1629.36,1747.62,672.76799999999992,309.22799999999995,2729.616,4171.5119999999997,2168.9760000000001,580.78800000000001,6921.2759999999998,1422.624,1635.492,284.7,3342.8159999999998,86639.027999999991,99634.487999999998,17328.155999999999,203601.67199999999,5677.3559999999998,6789.8760000000002,908.41200000000003,13375.644,4993.2,1042.44,529.98,6565.619999999999,6495.54,9163.8359999999993,692.91599999999994,16352.291999999999,null,2040,5775.4679999999998,24089.124000000003,1550.52,53087.351999999999,9009.66,1629.36,2729.616,6921.2759999999998,3342.8159999999998,203601.67199999999,13375.644,6565.619999999999,16352.291999999999,348030.42000000004]
[27,2050,3611.748,6646.2120000000004,963.6,11221.560000000001,16322.508,20648.196,1631.9880000000001,38602.691999999995,716.56799999999998,1318.3799999999999,190.96799999999999,2225.9159999999997,40872.408000000003,51704.148000000001,4087.4160000000002,96663.972000000009,6868.7160000000003,2831.232,882.13199999999995,10582.08,665.76,1299.9839999999999,188.34,2154.0839999999998,1747.62,1215.8880000000001,559.76400000000001,3523.2719999999999,6401.8079999999991,2945.1119999999996,853.22400000000005,10200.143999999998,2132.1840000000002,2451.9239999999995,426.61200000000002,5010.72,129758.376,149222.22,25951.5,304932.09600000002,9425.76,11273.244000000001,1508.4719999999998,22207.476000000002,4993.2,1446.2759999999998,734.96400000000006,7174.44,12739.668,16115.772000000001,1273.704,30129.144000000004,null,2050,11221.560000000001,38602.691999999995,2225.9159999999997,96663.972000000009,10582.08,2154.0839999999998,3523.2719999999999,10200.143999999998,5010.72,304932.09600000002,22207.476000000002,7174.44,30129.144000000004,544627.59600000002]
[]
["$/MWh",null,"Demand Marginals"]
[]
[]
[null,null,{"$f":"$C$7&\"FinaleShp\"","v":"BUwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),C38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":511},{"$f":"$E$3","v":3},null,{"$f":"G$7&\"FinaleShp\"","v":"CIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),G38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"K$7&\"FinaleShp\"","v":"GAwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),K38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"O$7&\"FinaleShp\"","v":"GHwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),O38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"S$7&\"FinaleShp\"","v":"GUwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),S38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"W$7&\"FinaleShp\"","v":"GBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),W38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AA$7&\"FinaleShp\"","v":"LIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AA38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AE$7&\"FinaleShp\"","v":"MAwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AE38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AI$7&\"FinaleShp\"","v":"NIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AI38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AM$7&\"FinaleShp\"","v":"NGwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AM38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AQ$7&\"FinaleShp\"","v":"SEwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AQ38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AU$7&\"FinaleShp\"","v":"SIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AU38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AY$7&\"FinaleShp\"","v":"TBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AY38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3}]
[]
[null,null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur"]
[null,null,"Industry","Urban","Rural","Avg",{"$f":"C41","v":"Industry"},{"$f":"D41","v":"Urban"},"Rural","Avg","Industry",{"$f":"H41","v":"Urban"},{"$f":"I41","v":"Rural"},{"$f":"J41","v":"Avg"},"Industry",{"$f":"L41","v":"Urban"},{"$f":"M41","v":"Rural"},{"$f":"N41","v":"Avg"},"Industry",{"$f":"P41","v":"Urban"},{"$f":"Q41","v":"Rural"},{"$f":"R41","v":"Avg"},"Industry",{"$f":"T41","v":"Urban"},{"$f":"U41","v":"Rural"},{"$f":"V41","v":"Avg"},"Industry",{"$f":"X41","v":"Urban"},{"$f":"Y41","v":"Rural"},{"$f":"Z41","v":"Avg"},"Industry",{"$f":"AB41","v":"Urban"},{"$f":"AC41","v":"Rural"},{"$f":"AD41","v":"Avg"},"Industry",{"$f":"AF41","v":"Urban"},{"$f":"AG41","v":"Rural"},{"$f":"AH41","v":"Avg"},"Industry",{"$f":"AJ41","v":"Urban"},{"$f":"AK41","v":"Rural"},{"$f":"AL41","v":"Avg"},"Industry",{"$f":"AN41","v":"Urban"},{"$f":"AO41","v":"Rural"},{"$f":"AP41","v":"Avg"},"Industry",{"$f":"AR41","v":"Urban"},{"$f":"AS41","v":"Rural"},{"$f":"AT41","v":"Avg"},"Industry",{"$f":"AV41","v":"Urban"},{"$f":"AW41","v":"Rural"},{"$f":"AX41","v":"Avg"},null,null,{"$f":"OFFSET(Single!$H$3,0,BE3)","v":"Burkina"},{"$f":"OFFSET(Single!$H$3,0,BF3)","v":"Cote d'Ivoire"},{"$f":"OFFSET(Single!$H$3,0,BG3)","v":"Gambia"},{"$f":"OFFSET(Single!$H$3,0,BH3)","v":"Ghana"},{"$f":"OFFSET(Single!$H$3,0,BI3)","v":"Guinea"},{"$f":"OFFSET(Single!$H$3,0,BJ3)","v":"Guinea-Bissau"},{"$f":"OFFSET(Single!$H$3,0,BK3)","v":"Liberia"},{"$f":"OFFSET(Single!$H$3,0,BL3)","v":"Mali"},{"$f":"OFFSET(Single!$H$3,0,BM3)","v":"Niger"},{"$f":"OFFSET(Single!$H$3,0,BN3)","v":"Nigeria"},{"$f":"OFFSET(Single!$H$3,0,BO3)","v":"Senegal"},{"$f":"OFFSET(Single!$H$3,0,BP3)","v":"Sierra Leone"},{"$f":"OFFSET(Single!$H$3,0,BQ3)","v":"Togo/Benin"},"Avg",null,null,null,null,null,null,{"$f":"BE41","v":"Burkina"},"Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A42,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":259.54109589041093},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":291.52168949771692},{"$f":"SUMPRODUCT(C42:E42,C10:E10)/F10","v":249.10779381387255},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":259.54109589041093},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":291.52168949771692},{"$f":"SUMPRODUCT(G42:I42,G10:I10)/J10","v":247.96457351915578},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(K42:M42,K10:M10)/N10","v":248.12761050460097},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),O$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(O42:Q42,O10:Q10)/R10","v":249.8875972848127},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),S$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(S42:U42,S10:U10)/V10","v":260.12373828406629},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),W$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(W42:Y42,W10:Y10)/Z10","v":260.1021589361531},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AA$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AA42:AC42,AA10:AC10)/AD10","v":260.68325994781469},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AE42:AG42,AE10:AG10)/AH10","v":248.00633770464415},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AI$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AI42:AK42,AI10:AK10)/AL10","v":248.81463544151384},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AM$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AM42:AO42,AM10:AO10)/AP10","v":248.77868303747545},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AQ42:AS42,AQ10:AS10)/AT10","v":247.84849240280704},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AU$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AU42:AW42,AU10:AW10)/AX10","v":260.02934922792707},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AY$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},259.54109589041093,291.52168949771692,{"$f":"SUMPRODUCT(AY42:BA42,AY10:BA10)/BB10","v":247.98353764354022},1,{"$f":"B42","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C42:$BB42)","v":249.10779381387255},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C42:$BB42)","v":247.96457351915578},248.12761050460097,249.8875972848127,260.12373828406629,260.1021589361531,260.68325994781469,248.00633770464415,248.81463544151384,248.77868303747545,247.84849240280704,260.02934922792707,247.98353764354022,{"$f":"SUMPRODUCT(BE10:BQ10,BE42:BQ42)/BR10","v":249.02614875737527},null,2011,2015,{"$f":"SUMIF($BD$42:$BD$65,BT42,$BC$42:$BC$65)","v":2},{"$f":"SUMIF($BD$42:$BD$65,BU42,$BC$42:$BC$65)","v":6},{"$f":"BT42&\"-\"&BU42","v":"2011-2015"},{"$f":"AVERAGE(OFFSET(BE$41,$BV42,0,$BW42-$BV42+1,1))","v":248.03036063762062},247.49401126258618,240.85878631713757,247.49117351912392,258.10168286442274,258.17601573951453,226.12605476084713,239.34157982361307,245.94313375287658,245.85296648620928,247.43281568172384,220.66346069580362,247.49810374191452]
[{"$f":"A42+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A43,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":254.89155251141551},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":272.17009132420094},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":286.49657534246575},{"$f":"SUMPRODUCT(C43:E43,C11:E11)/F11","v":270.205545648591},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A43,1,1,50))/-8.76","v":254.89155251141551},272.17009132420094,286.49657534246575,{"$f":"SUMPRODUCT(G43:I43,G11:I11)/J11","v":270.0156027607685},254.89155251141551,272.17009132420094,286.49657534246575,269.2609722037505,254.89155251141551,272.17009132420094,286.49657534246575,270.015792102072,254.89155251141551,272.17009132420094,286.49657534246575,272.48277252301227,254.89155251141551,272.17009132420094,286.49657534246575,272.53743706825901,254.89155251141551,272.17009132420094,286.49657534246575,272.53743706825901,254.89155251141551,272.17009132420094,286.49657534246575,269.23345518691553,254.89155251141551,272.17009132420094,286.49657534246575,269.98959826239604,254.89155251141551,272.17009132420094,286.49657534246575,269.95054303816136,254.89155251141551,272.17009132420094,286.49657534246575,270.00062821437155,254.89155251141551,272.17009132420094,286.49657534246575,260.37322002367665,254.89155251141551,272.17009132420094,286.49657534246575,270.0165209636337,{"$f":"BC42+1","v":2},{"$f":"B43","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C43:$BB43)","v":270.205545648591},270.0156027607685,269.2609722037505,270.015792102072,272.48277252301227,272.53743706825901,272.53743706825901,269.23345518691553,269.98959826239604,269.95054303816136,270.00062821437155,260.37322002367665,270.0165209636337,{"$f":"SUMPRODUCT(BE11:BQ11,BE43:BQ43)/BR11","v":269.90429087892187},null,{"$f":"BU42+1","v":2016},{"$f":"BT43+BU42-BT42","v":2020},{"$f":"SUMIF($BD$42:$BD$65,BT43,$BC$42:$BC$65)","v":7},{"$f":"SUMIF($BD$42:$BD$65,BU43,$BC$42:$BC$65)","v":11},{"$f":"BT43&\"-\"&BU43","v":"2016-2020"},202.65789464648739,200.30577996013446,195.93884305231825,200.30462314524385,174.06076454341556,177.71082052899624,161.36702228467456,186.67767311611163,197.10785067600165,197.10305549431527,200.32662639197218,165.81751958755862,200.30643457825235]
[{"$f":"A43+1","v":6},2012,203.28995433789953,262.97945205479448,274.64954337899542,254.09901333655174,203.28995433789953,262.97945205479448,274.64954337899542,253.52905369179368,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A44,1,1,50))/-8.76","v":203.28995433789953},262.97945205479448,274.64954337899542,248.84024373482382,203.28995433789953,262.97945205479448,274.64954337899542,253.53222992110588,203.28995433789953,262.97945205479448,274.64954337899542,263.27074918613181,203.28995433789953,262.97945205479448,274.64954337899542,263.25731137203735,203.28995433789953,262.97945205479448,274.64954337899542,246.18439321379515,203.28995433789953,262.97945205479448,274.64954337899542,248.24905732423269,203.28995433789953,262.97945205479448,274.64954337899542,252.79891044153754,203.28995433789953,262.97945205479448,274.64954337899542,252.75250587660244,203.28995433789953,262.97945205479448,274.64954337899542,253.45670965660142,203.28995433789953,262.97945205479448,274.64954337899542,225.90328354099262,203.28995433789953,262.97945205479448,274.64954337899542,253.53655539913731,{"$f":"BC43+1","v":3},2012,254.09901333655174,253.52905369179368,248.84024373482382,253.53222992110588,263.27074918613181,263.25731137203735,246.18439321379515,248.24905732423269,252.79891044153754,252.75250587660244,253.45670965660142,225.90328354099262,253.53655539913731,252.78832655226918,null,{"$f":"BU43+1","v":2021},{"$f":"BT44+BU43-BT43","v":2025},12,16,{"$f":"BT44&\"-\"&BU44","v":"2021-2025"},195.85579381517596,192.28778318200872,193.45434172423353,192.28662235936045,166.772667302179,174.22831026722577,160.03968869837092,179.05090851362564,189.04897714214061,189.0465907493342,191.38588756607888,158.67778597961282,192.28801435527242]
[7,2013,177.8732876712329,242.08561643835617,515.96232876712327,237.59756437798174,177.8732876712329,242.08561643835617,515.96232876712327,236.69875070057219,177.8732876712329,242.08561643835617,515.96232876712327,229.88809454598305,177.8732876712329,242.08561643835617,515.96232876712327,236.68880675490024,177.8732876712329,242.08561643835617,515.96232876712327,250.27122178815742,177.8732876712329,242.08561643835617,515.96232876712327,250.20048198883816,177.8732876712329,242.08561643835617,515.96232876712327,214.02107575980759,177.8732876712329,242.08561643835617,515.96232876712327,228.23274619946545,177.8732876712329,242.08561643835617,515.96232876712327,235.14892419135046,177.8732876712329,242.08561643835617,515.96232876712327,234.57351950723574,177.8732876712329,242.08561643835617,515.96232876712327,236.6596145576888,177.8732876712329,242.08561643835617,515.96232876712327,201.04013782243342,177.8732876712329,242.08561643835617,515.96232876712327,236.69777950417452,4,2013,237.59756437798174,236.69875070057219,229.88809454598305,236.68880675490024,250.27122178815742,250.20048198883816,214.02107575980759,228.23274619946545,235.14892419135046,234.57351950723574,236.6596145576888,201.04013782243342,236.69777950417452,234.80127113277314,null,2026,2030,17,21,"2026-2030",193.69427743830425,189.56799252515617,192.98070387920652,189.56833427541278,165.89130241722805,176.96761907541295,161.16668243777713,176.10558408033481,186.56741601681941,186.5676607893748,187.07553190140166,158.28524297560404,189.5696927261159]
[8,2014,184.51826484018267,253.68036529680364,164.0650684931507,237.88588229992789,184.51826484018267,253.68036529680364,164.0650684931507,237.35869842535917,184.51826484018267,253.68036529680364,164.0650684931507,227.89382820375968,184.51826484018267,253.68036529680364,164.0650684931507,237.35304171420918,184.51826484018267,253.68036529680364,164.0650684931507,250.52293515035367,184.51826484018267,253.68036529680364,164.0650684931507,250.61134828297992,184.51826484018267,253.68036529680364,164.0650684931507,199.04075278691874,184.51826484018267,253.68036529680364,164.0650684931507,225.60480921046732,184.51826484018267,253.68036529680364,164.0650684931507,235.03067268069938,184.51826484018267,253.68036529680364,164.0650684931507,235.13351739400201,184.51826484018267,253.68036529680364,164.0650684931507,237.25315428014045,184.51826484018267,253.68036529680364,164.0650684931507,204.59008676782477,184.51826484018267,253.68036529680364,164.0650684931507,237.36570101820377,5,2014,237.88588229992789,237.35869842535917,227.89382820375968,237.35304171420918,250.52293515035367,250.61134828297992,199.04075278691874,225.60480921046732,235.03067268069938,235.13351739400201,237.25315428014045,204.59008676782477,237.36570101820377,234.92340592494102]
[9,2015,188.63127853881281,257.76826484018267,166.32191780821918,240.36379752505073,188.63127853881281,257.76826484018267,166.32191780821918,239.86795073443716,188.63127853881281,257.76826484018267,166.32191780821918,228.41079289737092,188.63127853881281,257.76826484018267,166.32191780821918,239.86599710333232,188.63127853881281,257.76826484018267,166.32191780821918,253.96073567445842,188.63127853881281,257.76826484018267,166.32191780821918,254.27349998545799,188.63127853881281,257.76826484018267,166.32191780821918,198.84661497545514,188.63127853881281,257.76826484018267,166.32191780821918,225.38783119698437,188.63127853881281,257.76826484018267,166.32191780821918,236.74756318839934,188.63127853881281,257.76826484018267,166.32191780821918,236.85474661504483,188.63127853881281,257.76826484018267,166.32191780821918,239.79397169981686,188.63127853881281,257.76826484018267,166.32191780821918,211.4105753240907,188.63127853881281,257.76826484018267,166.32191780821918,239.8739618244233,6,2015,240.36379752505073,239.86795073443716,228.41079289737092,239.86599710333232,253.96073567445842,254.27349998545799,198.84661497545514,225.38783119698437,236.74756318839934,236.85474661504483,239.79397169981686,211.4105753240907,239.8739618244233,236.76162428019188]
[10,2016,168.19406392694066,236.14726027397262,207.81963470319636,219.89083365425171,168.19406392694066,236.14726027397262,207.81963470319636,218.85071257123104,168.19406392694066,236.14726027397262,207.81963470319636,209.72851110983743,168.19406392694066,236.14726027397262,207.81963470319636,218.8548885904724,168.19406392694066,236.14726027397262,207.81963470319636,191.90194048239093,168.19406392694066,236.14726027397262,207.81963470319636,188.96430226288567,168.19406392694066,236.14726027397262,207.81963470319636,175.78448687498837,168.19406392694066,236.14726027397262,207.81963470319636,204.58159344434114,168.19406392694066,236.14726027397262,207.81963470319636,215.58482715146897,168.19406392694066,236.14726027397262,207.81963470319636,215.61290773092833,168.19406392694066,236.14726027397262,207.81963470319636,218.68619153280278,168.19406392694066,236.14726027397262,207.81963470319636,186.35547945205482,168.19406392694066,236.14726027397262,207.81963470319636,218.85611331084894,7,2016,219.89083365425171,218.85071257123104,209.72851110983743,218.8548885904724,191.90194048239093,188.96430226288567,175.78448687498837,204.58159344434114,215.58482715146897,215.61290773092833,218.68619153280278,186.35547945205482,218.85611331084894,213.8501505644289]
[11,2017,150.77739726027397,216.78424657534248,223.98630136986301,201.41305344911939,150.77739726027397,216.78424657534248,223.98630136986301,199.62812690541037,150.77739726027397,216.78424657534248,223.98630136986301,193.12606963164274,150.77739726027397,216.78424657534248,223.98630136986301,199.62532917978035,150.77739726027397,216.78424657534248,223.98630136986301,174.92631477468873,150.77739726027397,216.78424657534248,223.98630136986301,175.00072343702595,150.77739726027397,216.78424657534248,223.98630136986301,158.90356699294165,150.77739726027397,216.78424657534248,223.98630136986301,185.97625846680185,150.77739726027397,216.78424657534248,223.98630136986301,196.51464241368265,150.77739726027397,216.78424657534248,223.98630136986301,196.49552665035327,150.77739726027397,216.78424657534248,223.98630136986301,199.62516190850727,150.77739726027397,216.78424657534248,223.98630136986301,165.95914719143661,150.77739726027397,216.78424657534248,223.98630136986301,199.62419802323564,8,2017,201.41305344911939,199.62812690541037,193.12606963164274,199.62532917978035,174.92631477468873,175.00072343702595,158.90356699294165,185.97625846680185,196.51464241368265,196.49552665035327,199.62516190850727,165.95914719143661,199.62419802323564,194.78100484107549]
[12,2018,149.93721461187215,215.95433789954339,225.54908675799086,200.00125736218649,149.93721461187215,215.95433789954339,225.54908675799086,197.60051863157756,149.93721461187215,215.95433789954339,225.54908675799086,193.30396843563287,149.93721461187215,215.95433789954339,225.54908675799086,197.59943431873137,149.93721461187215,215.95433789954339,225.54908675799086,174.65910717374061,149.93721461187215,215.95433789954339,225.54908675799086,177.53846996065593,149.93721461187215,215.95433789954339,225.54908675799086,158.67018674966656,149.93721461187215,215.95433789954339,225.54908675799086,184.06327948214897,149.93721461187215,215.95433789954339,225.54908675799086,194.46698958096826,149.93721461187215,215.95433789954339,225.54908675799086,194.42943839003885,149.93721461187215,215.95433789954339,225.54908675799086,197.65001203436546,149.93721461187215,215.95433789954339,225.54908675799086,162.96227332685288,149.93721461187215,215.95433789954339,225.54908675799086,197.60358951955982,9,2018,200.00125736218649,197.60051863157756,193.30396843563287,197.59943431873137,174.65910717374061,177.53846996065593,158.67018674966656,184.06327948214897,194.46698958096826,194.42943839003885,197.65001203436546,162.96227332685288,197.60358951955982,192.77369394669651]
[13,2019,149.54680365296804,215.68607305936075,227.32762557077626,199.12324891256335,149.54680365296804,215.68607305936075,227.32762557077626,196.10860105853922,149.54680365296804,215.68607305936075,227.32762557077626,194.07288015533015,149.54680365296804,215.68607305936075,227.32762557077626,196.10477135074279,149.54680365296804,215.68607305936075,227.32762557077626,166.78234837040338,149.54680365296804,215.68607305936075,227.32762557077626,180.33621708081131,149.54680365296804,215.68607305936075,227.32762557077626,158.96160895065637,149.54680365296804,215.68607305936075,227.32762557077626,182.67110386802901,149.54680365296804,215.68607305936075,227.32762557077626,192.90684991273997,149.54680365296804,215.68607305936075,227.32762557077626,192.89919743560191,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A51,1,1,50))/-8.76","v":149.54680365296804},215.68607305936075,227.32762557077626,196.21646232347686,149.54680365296804,215.68607305936075,227.32762557077626,160.20422096322247,149.54680365296804,215.68607305936075,227.32762557077626,196.10621604401473,10,2019,199.12324891256335,196.10860105853922,194.07288015533015,196.10477135074279,166.78234837040338,180.33621708081131,158.96160895065637,182.67110386802901,192.90684991273997,192.89919743560191,196.21646232347686,160.20422096322247,196.10621604401473,190.55943945619339]
[14,2020,144.5947488584475,209.95662100456622,219.4406392694064,192.86107985431613,144.5947488584475,209.95662100456622,219.4406392694064,189.34094063391419,144.5947488584475,209.95662100456622,219.4406392694064,189.46278592914803,144.5947488584475,209.95662100456622,219.4406392694064,189.33869228649235,144.5947488584475,209.95662100456622,219.4406392694064,162.03411191585423,144.5947488584475,209.95662100456622,219.4406392694064,166.71438990360224,144.5947488584475,209.95662100456622,219.4406392694064,154.51526185511992,144.5947488584475,209.95662100456622,219.4406392694064,176.09613031923709,144.5947488584475,209.95662100456622,219.4406392694064,186.06594432114827,144.5947488584475,209.95662100456622,219.4406392694064,186.07820726465394,144.5947488584475,209.95662100456622,219.4406392694064,189.45530416070849,144.5947488584475,209.95662100456622,219.4406392694064,153.60647700422618,144.5947488584475,209.95662100456622,219.4406392694064,189.34205599360254,11,2020,192.86107985431613,189.34094063391419,189.46278592914803,189.33869228649235,162.03411191585423,166.71438990360224,154.51526185511992,176.09613031923709,186.06594432114827,186.07820726465394,189.45530416070849,153.60647700422618,189.34205599360254,183.73998082287201]
[15,2021,146.29452054794521,211.76369863013699,220.08333333333334,194.28555282945999,146.29452054794521,211.76369863013699,220.08333333333334,190.75427773564263,146.29452054794521,211.76369863013699,220.08333333333334,191.2085569632103,146.29452054794521,211.76369863013699,220.08333333333334,190.7525914234364,146.29452054794521,211.76369863013699,220.08333333333334,164.15103306898703,146.29452054794521,211.76369863013699,220.08333333333334,170.41170597815076,146.29452054794521,211.76369863013699,220.08333333333334,156.73821331033491,146.29452054794521,211.76369863013699,220.08333333333334,177.49498605434334,146.29452054794521,211.76369863013699,220.08333333333334,187.49429156435772,146.29452054794521,211.76369863013699,220.08333333333334,187.47997603685064,146.29452054794521,211.76369863013699,220.08333333333334,190.51432526527893,146.29452054794521,211.76369863013699,220.08333333333334,155.7160182774773,146.29452054794521,211.76369863013699,220.08333333333334,190.7554928893139,12,2021,194.28555282945999,190.75427773564263,191.2085569632103,190.7525914234364,164.15103306898703,170.41170597815076,156.73821331033491,177.49498605434334,187.49429156435772,187.47997603685064,190.51432526527893,155.7160182774773,190.7554928893139,185.35888657629846]
[16,2022,148.06278538812785,213.65867579908678,221.42123287671234,195.79578176988741,148.06278538812785,213.65867579908678,221.42123287671234,192.26260441759848,148.06278538812785,213.65867579908678,221.42123287671234,193.03391200396976,148.06278538812785,213.65867579908678,221.42123287671234,192.26117084092692,148.06278538812785,213.65867579908678,221.42123287671234,166.17532461557713,148.06278538812785,213.65867579908678,221.42123287671234,173.03125488759952,148.06278538812785,213.65867579908678,221.42123287671234,159.03484388234952,148.06278538812785,213.65867579908678,221.42123287671234,178.99255067269738,148.06278538812785,213.65867579908678,221.42123287671234,188.9686914978347,148.06278538812785,213.65867579908678,221.42123287671234,188.98235186034972,148.06278538812785,213.65867579908678,221.42123287671234,191.67656652347333,148.06278538812785,213.65867579908678,221.42123287671234,157.90438193383585,148.06278538812785,213.65867579908678,221.42123287671234,192.26230231953713,13,2022,195.79578176988741,192.26260441759848,193.03391200396976,192.26117084092692,166.17532461557713,173.03125488759952,159.03484388234952,178.99255067269738,188.9686914978347,188.98235186034972,191.67656652347333,157.90438193383585,192.26230231953713,187.0343173419736]
[17,2023,149.52625570776254,215.21347031963469,222.78196347031962,196.98050844126493,149.52625570776254,215.21347031963469,222.78196347031962,193.45132154072789,149.52625570776254,215.21347031963469,222.78196347031962,194.59814696824893,149.52625570776254,215.21347031963469,222.78196347031962,193.44875996582095,149.52625570776254,215.21347031963469,222.78196347031962,167.88523463978339,149.52625570776254,215.21347031963469,222.78196347031962,175.3287727191333,149.52625570776254,215.21347031963469,222.78196347031962,161.12564771324048,149.52625570776254,215.21347031963469,222.78196347031962,180.16488586761992,149.52625570776254,215.21347031963469,222.78196347031962,190.17651034771941,149.52625570776254,215.21347031963469,222.78196347031962,190.17135589593707,149.52625570776254,215.21347031963469,222.78196347031962,192.52244944345685,149.52625570776254,215.21347031963469,222.78196347031962,159.78108705036072,149.52625570776254,215.21347031963469,222.78196347031962,193.45094518844132,14,2023,196.98050844126493,193.45132154072789,194.59814696824893,193.44875996582095,167.88523463978339,175.3287727191333,161.12564771324048,180.16488586761992,190.17651034771941,190.17135589593707,192.52244944345685,159.78108705036072,193.45094518844132,188.3873223444011]
[18,2024,153.19520547945206,219.17009132420094,224.61872146118722,200.40666207199402,153.19520547945206,219.17009132420094,224.61872146118722,196.90560663799022,153.19520547945206,219.17009132420094,224.61872146118722,198.3611684016407,153.19520547945206,219.17009132420094,224.61872146118722,196.90733952165556,153.19520547945206,219.17009132420094,224.61872146118722,171.74850821847235,153.19520547945206,219.17009132420094,224.61872146118722,179.86987121974704,153.19520547945206,219.17009132420094,224.61872146118722,165.34354794900432,153.19520547945206,219.17009132420094,224.61872146118722,183.51219464970211,153.19520547945206,219.17009132420094,224.61872146118722,193.56435124478051,153.19520547945206,219.17009132420094,224.61872146118722,193.56629113413084,153.19520547945206,219.17009132420094,224.61872146118722,195.59673804413666,153.19520547945206,219.17009132420094,224.61872146118722,163.79874451436262,153.19520547945206,219.17009132420094,224.61872146118722,196.90741309006697,15,2024,200.40666207199402,196.90560663799022,198.3611684016407,196.90733952165556,171.74850821847235,179.86987121974704,165.34354794900432,183.51219464970211,193.56435124478051,193.56629113413084,195.59673804413666,163.79874451436262,196.90741309006697,191.94640796598452]
[19,2025,144.88584474885846,210.09360730593608,224.39611872146119,191.81046396327352,144.88584474885846,210.09360730593608,224.39611872146119,188.06510557808443,144.88584474885846,210.09360730593608,224.39611872146119,190.06992428409785,144.88584474885846,210.09360730593608,224.39611872146119,188.06325004496236,144.88584474885846,210.09360730593608,224.39611872146119,163.90323596807511,144.88584474885846,210.09360730593608,224.39611872146119,172.4999465314983,144.88584474885846,210.09360730593608,224.39611872146119,157.95619063692536,144.88584474885846,210.09360730593608,224.39611872146119,175.08992532376547,144.88584474885846,210.09360730593608,224.39611872146119,185.04104105601087,144.88584474885846,210.09360730593608,224.39611872146119,185.0329788194029,144.88584474885846,210.09360730593608,224.39611872146119,186.61935855404857,144.88584474885846,210.09360730593608,224.39611872146119,156.18869812202757,144.88584474885846,210.09360730593608,224.39611872146119,188.06391828900294,16,2025,191.81046396327352,188.06510557808443,190.06992428409785,188.06325004496236,163.90323596807511,172.4999465314983,157.95619063692536,175.08992532376547,185.04104105601087,185.0329788194029,186.61935855404857,156.18869812202757,188.06391828900294,183.50648103850239]
[20,2026,139.60502283105023,204.31392694063928,224.79908675799086,186.31007414579776,139.60502283105023,204.31392694063928,224.79908675799086,182.36350316611666,139.60502283105023,204.31392694063928,224.79908675799086,184.96901115706041,139.60502283105023,204.31392694063928,224.79908675799086,182.36264794807582,139.60502283105023,204.31392694063928,224.79908675799086,159.06442847842499,139.60502283105023,204.31392694063928,224.79908675799086,168.2189936240116,139.60502283105023,204.31392694063928,224.79908675799086,153.58823858632508,139.60502283105023,204.31392694063928,224.79908675799086,169.70938907636619,139.60502283105023,204.31392694063928,224.79908675799086,179.58993443879223,139.60502283105023,204.31392694063928,224.79908675799086,179.58646593298315,139.60502283105023,204.31392694063928,224.79908675799086,180.74183419240831,139.60502283105023,204.31392694063928,224.79908675799086,151.54622716727053,139.60502283105023,204.31392694063928,224.79908675799086,182.36694178269875,17,2026,186.31007414579776,182.36350316611666,184.96901115706041,182.36264794807582,159.06442847842499,168.2189936240116,153.58823858632508,169.70938907636619,179.58993443879223,179.58646593298315,180.74183419240831,151.54622716727053,182.36694178269875,178.14364466921054]
[21,2027,143.1929223744292,212.13013698630138,230.1906392694064,192.39871928993458,143.1929223744292,212.13013698630138,230.1906392694064,188.27892370229034,143.1929223744292,212.13013698630138,230.1906392694064,191.31264761454892,143.1929223744292,212.13013698630138,230.1906392694064,188.27932845142985,143.1929223744292,212.13013698630138,230.1906392694064,163.95101605092012,143.1929223744292,212.13013698630138,230.1906392694064,174.34735642259184,143.1929223744292,212.13013698630138,230.1906392694064,158.61865487442466,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A59,1,1,50))/-8.76","v":143.1929223744292},212.13013698630138,230.1906392694064,174.72612276505572,143.1929223744292,212.13013698630138,230.1906392694064,185.23196872813455,143.1929223744292,212.13013698630138,230.1906392694064,185.23088411144076,143.1929223744292,212.13013698630138,230.1906392694064,186.12635708887726,143.1929223744292,212.13013698630138,230.1906392694064,156.15177470877674,143.1929223744292,212.13013698630138,230.1906392694064,188.28077423492613,18,2027,192.39871928993458,188.27892370229034,191.31264761454892,188.27932845142985,163.95101605092012,174.34735642259184,158.61865487442466,174.72612276505572,185.23196872813455,185.23088411144076,186.12635708887726,156.15177470877674,188.28077423492613,183.85080471243268]
[22,2028,147.86643835616439,217.99543378995435,233.3093607305936,197.379701469629,147.86643835616439,217.99543378995435,233.3093607305936,193.27256824887087,147.86643835616439,217.99543378995435,233.3093607305936,196.62783691764858,147.86643835616439,217.99543378995435,233.3093607305936,193.27431333846306,147.86643835616439,217.99543378995435,233.3093607305936,169.02010228918462,147.86643835616439,217.99543378995435,233.3093607305936,180.3097669475367,147.86643835616439,217.99543378995435,233.3093607305936,164.14154082623233,147.86643835616439,217.99543378995435,233.3093607305936,179.39656757213834,147.86643835616439,217.99543378995435,233.3093607305936,190.07828728426591,147.86643835616439,217.99543378995435,233.3093607305936,190.09265276128946,147.86643835616439,217.99543378995435,233.3093607305936,190.66286606845694,147.86643835616439,217.99543378995435,233.3093607305936,161.28671627870725,147.86643835616439,217.99543378995435,233.3093607305936,193.27655473099551,19,2028,197.379701469629,193.27256824887087,196.62783691764858,193.27431333846306,169.02010228918462,180.3097669475367,164.14154082623233,179.39656757213834,190.07828728426591,190.09265276128946,190.66286606845694,161.28671627870725,193.27655473099551,188.83553213467442]
[23,2029,149.45205479452056,221.44748858447491,236.08675799086757,199.86393955289554,149.45205479452056,221.44748858447491,236.08675799086757,195.67264136493498,149.45205479452056,221.44748858447491,236.08675799086757,199.47423957407688,149.45205479452056,221.44748858447491,236.08675799086757,195.67376689296185,149.45205479452056,221.44748858447491,236.08675799086757,171.31688134351174,149.45205479452056,221.44748858447491,236.08675799086757,183.66143845304296,149.45205479452056,221.44748858447491,236.08675799086757,166.85175675939072,149.45205479452056,221.44748858447491,236.08675799086757,181.40591028616439,149.45205479452056,221.44748858447491,236.08675799086757,192.3941525084505,149.45205479452056,221.44748858447491,236.08675799086757,192.38863903617275,149.45205479452056,221.44748858447491,236.08675799086757,192.60104659012421,149.45205479452056,221.44748858447491,236.08675799086757,163.57236492993459,149.45205479452056,221.44748858447491,236.08675799086757,195.67215845982972,20,2029,199.86393955289554,195.67264136493498,199.47423957407688,195.67376689296185,171.31688134351174,183.66143845304296,166.85175675939072,181.40591028616439,192.3941525084505,192.38863903617275,192.60104659012421,163.57236492993459,195.67215845982972,191.22318580705263]
[24,2030,145.09018264840182,212.3150684931507,233.83105022831052,192.51895273326443,145.09018264840182,212.3150684931507,233.83105022831052,188.2523261435681,145.09018264840182,212.3150684931507,233.83105022831052,192.51978413269785,145.09018264840182,212.3150684931507,233.83105022831052,188.25161474613336,145.09018264840182,212.3150684931507,233.83105022831052,166.10408392409889,145.09018264840182,212.3150684931507,233.83105022831052,178.30053992988167,145.09018264840182,212.3150684931507,233.83105022831052,162.63322114251287,145.09018264840182,212.3150684931507,233.83105022831052,175.2899307019494,145.09018264840182,212.3150684931507,233.83105022831052,185.54273712445391,145.09018264840182,212.3150684931507,233.83105022831052,185.53966210498794,145.09018264840182,212.3150684931507,233.83105022831052,185.24555556714157,145.09018264840182,212.3150684931507,233.83105022831052,158.86913179333101,145.09018264840182,212.3150684931507,233.83105022831052,188.25203442212947,21,2030,192.51895273326443,188.2523261435681,192.51978413269785,188.25161474613336,166.10408392409889,178.30053992988167,162.63322114251287,175.2899307019494,185.54273712445391,185.53966210498794,185.24555556714157,158.86913179333101,188.25203442212947,184.42922461706931]
[25,2031,139.60388127853884,217.96118721461187,244.10273972602741,194.97830357424027,139.60388127853884,217.96118721461187,244.10273972602741,189.75658869156723,139.60388127853884,217.96118721461187,244.10273972602741,195.01182730579316,139.60388127853884,217.96118721461187,244.10273972602741,189.75678741943017,139.60388127853884,217.96118721461187,244.10273972602741,164.38601290847322,139.60388127853884,217.96118721461187,244.10273972602741,179.42677745037361,139.60388127853884,217.96118721461187,244.10273972602741,161.07783856304658,139.60388127853884,217.96118721461187,244.10273972602741,174.68588112777934,139.60388127853884,217.96118721461187,244.10273972602741,186.84875785651664,139.60388127853884,217.96118721461187,244.10273972602741,186.84256551492962,139.60388127853884,217.96118721461187,244.10273972602741,186.47885331203634,139.60388127853884,217.96118721461187,244.10273972602741,156.16684251474433,139.60388127853884,217.96118721461187,244.10273972602741,189.75477100895478,22,2031,194.97830357424027,189.75658869156723,195.01182730579316,189.75678741943017,164.38601290847322,179.42677745037361,161.07783856304658,174.68588112777934,186.84875785651664,186.84256551492962,186.47885331203634,156.16684251474433,189.75477100895478,185.58683916612361]
[26,2040,136.92922374429224,206.39840182648402,237.30479452054794,186.69256569337759,136.92922374429224,206.39840182648402,237.30479452054794,180.11106941871358,136.92922374429224,206.39840182648402,237.30479452054794,186.68107989577692,136.92922374429224,206.39840182648402,237.30479452054794,180.11158989433113,136.92922374429224,206.39840182648402,237.30479452054794,161.38782673264029,136.92922374429224,206.39840182648402,237.30479452054794,180.3228175479943,136.92922374429224,206.39840182648402,237.30479452054794,165.42245392758542,136.92922374429224,206.39840182648402,237.30479452054794,167.12219784328786,136.92922374429224,206.39840182648402,237.30479452054794,179.46617761791259,136.92922374429224,206.39840182648402,237.30479452054794,179.46742814076691,136.92922374429224,206.39840182648402,237.30479452054794,179.01089682111754,136.92922374429224,206.39840182648402,237.30479452054794,156.06138414955481,136.92922374429224,206.39840182648402,237.30479452054794,180.11313912447258,23,2040,186.69256569337759,180.11106941871358,186.68107989577692,180.11158989433113,161.38782673264029,180.3228175479943,165.42245392758542,167.12219784328786,179.46617761791259,179.46742814076691,179.01089682111754,156.06138414955481,180.11313912447258,178.51380082522667]
[27,2050,133.31164383561642,194.51027397260276,257.0570776255708,180.18392986358401,133.31164383561642,194.51027397260276,257.0570776255708,171.27771037315222,133.31164383561642,194.51027397260276,257.0570776255708,180.17525773659025,133.31164383561642,194.51027397260276,257.0570776255708,171.27844801370256,133.31164383561642,194.51027397260276,257.0570776255708,160.00085115591639,133.31164383561642,194.51027397260276,257.0570776255708,181.06440324518451,133.31164383561642,194.51027397260276,257.0570776255708,174.0916117177442,133.31164383561642,194.51027397260276,257.0570776255708,161.33275745911041,133.31164383561642,194.51027397260276,257.0570776255708,173.79398509595427,133.31164383561642,194.51027397260276,257.0570776255708,173.79139403875672,133.31164383561642,194.51027397260276,257.0570776255708,172.78364920894208,133.31164383561642,194.51027397260276,257.0570776255708,158.32524057626799,133.31164383561642,194.51027397260276,257.0570776255708,171.2774826261244,24,2050,180.18392986358401,171.27771037315222,180.17525773659025,171.27844801370256,160.00085115591639,181.06440324518451,174.0916117177442,161.33275745911041,173.79398509595427,173.79139403875672,172.78364920894208,158.32524057626799,171.2774826261244,172.47056544670571]
[]
[]
[]
["GWh",null,"Demand met by Grid"]
[]
[]
[null,null,{"$f":"C$7&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&C$7&\"!$A$12:$A$540\"),C72,INDIRECT(\"Raw\"&C$7&\"!$B$12:$B$540\"))","v":313},{"$f":"D72+2","v":315},null,{"$f":"G$7&\"TerElcOut\"","v":"CIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&G$7&\"!$A$12:$A$540\"),G72,INDIRECT(\"Raw\"&G$7&\"!$B$12:$B$540\"))","v":313},{"$f":"H72+2","v":315},null,{"$f":"K$7&\"TerElcOut\"","v":"GAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&K$7&\"!$A$12:$A$540\"),K72,INDIRECT(\"Raw\"&K$7&\"!$B$12:$B$540\"))","v":313},{"$f":"L72+2","v":315},null,{"$f":"O$7&\"TerElcOut\"","v":"GHwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&O$7&\"!$A$12:$A$540\"),O72,INDIRECT(\"Raw\"&O$7&\"!$B$12:$B$540\"))","v":313},{"$f":"P72+2","v":315},null,{"$f":"S$7&\"TerElcOut\"","v":"GUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&S$7&\"!$A$12:$A$540\"),S72,INDIRECT(\"Raw\"&S$7&\"!$B$12:$B$540\"))","v":313},{"$f":"T72+2","v":315},null,{"$f":"W$7&\"TerElcOut\"","v":"GBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&W$7&\"!$A$12:$A$540\"),W72,INDIRECT(\"Raw\"&W$7&\"!$B$12:$B$540\"))","v":313},{"$f":"X72+2","v":315},null,{"$f":"AA$7&\"TerElcOut\"","v":"LIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AA$7&\"!$A$12:$A$540\"),AA72,INDIRECT(\"Raw\"&AA$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AB72+2","v":315},null,{"$f":"AE$7&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AE$7&\"!$A$12:$A$540\"),AE72,INDIRECT(\"Raw\"&AE$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AF72+2","v":315},null,{"$f":"AI$7&\"TerElcOut\"","v":"NIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AI$7&\"!$A$12:$A$540\"),AI72,INDIRECT(\"Raw\"&AI$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AJ72+2","v":315},null,{"$f":"AM$7&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AM$7&\"!$A$12:$A$540\"),AM72,INDIRECT(\"Raw\"&AM$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AN72+2","v":315},null,{"$f":"AQ$7&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AQ$7&\"!$A$12:$A$540\"),AQ72,INDIRECT(\"Raw\"&AQ$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AR72+2","v":315},null,{"$f":"AU$7&\"TerElcOut\"","v":"SIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AU$7&\"!$A$12:$A$540\"),AU72,INDIRECT(\"Raw\"&AU$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AV72+2","v":315},null,{"$f":"AY$7&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AY$7&\"!$A$12:$A$540\"),AY72,INDIRECT(\"Raw\"&AY$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AZ72+2","v":315}]
[]
[null,null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural"]
[null,null,"Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A76,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":75.861599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":638.42879999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":13.577999999999999},{"$f":"SUM(C76:E76)","v":727.86839999999984},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$72,1,1,50),G$74,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":514.38720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":3870.1680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":78.84},{"$f":"SUM(G76:I76)","v":4463.3951999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$72,1,1,50),K$74,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":20.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":148.56960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":2.6279999999999997},{"$f":"SUM(K76:M76)","v":171.34559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$72,1,1,50),O$74,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":3.0659999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":7314.9503999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":86.986800000000002},{"$f":"SUM(O76:Q76)","v":7405.0031999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$72,1,1,50),S$74,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":311.24279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUM(S76:U76)","v":311.24279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$72,1,1,50),W$74,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUM(W76:Y76)","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$72,1,1,50),AA$74,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":23.564399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":0.70079999999999998},{"$f":"SUM(AA76:AC76)","v":24.2652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$72,1,1,50),AE$74,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":102.49199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":742.7604},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":15.5928},{"$f":"SUM(AE76:AG76)","v":860.84519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$72,1,1,50),AI$74,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":75.248400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":610.92239999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":11.4756},{"$f":"SUM(AI76:AK76)","v":697.64639999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$72,1,1,50),AM$74,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":16998.9552},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":296.78880000000004},{"$f":"SUM(AM76:AO76)","v":19453.331999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$72,1,1,50),AQ$74,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":1643.0255999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":33.988799999999998},{"$f":"SUM(AQ76:AS76)","v":1909.1543999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$72,1,1,50),AU$74,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":112.8288},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":1.752},{"$f":"SUM(AU76:AW76)","v":114.5808},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$72,1,1,50),AY$74,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":184.66079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":1388.3724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":27.243599999999997},{"$f":"SUM(AY76:BA76)","v":1600.2767999999999}]
[5,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A77,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":93.293999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":623.88720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":15.4176},{"$f":"SUM(C77:E77)","v":732.59879999999998},615.21479999999997,3939.3719999999998,88.738799999999998,{"$f":"SUM(G77:I77)","v":4643.3256000000001},33.287999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A77,1,1,50))*8.76","v":142.52519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A77,1,1,50))*8.76","v":3.4163999999999999},179.2296,1123.7328,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A77,1,1,50))*8.76","v":7253.3675999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A77,1,1,50))*8.76","v":167.14079999999998},8544.2411999999986,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A77,1,1,50))*8.76","v":317.28719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A77,1,1,50))*8.76","v":0.17519999999999999},317.4624,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A77,1,1,50))*8.76","v":15.5928},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A77,1,1,50))*8.76","v":0},15.5928,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A77,1,1,50))*8.76","v":32.1492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A77,1,1,50))*8.76","v":0.70079999999999998},32.85,169.06800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A77,1,1,50))*8.76","v":721.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A77,1,1,50))*8.76","v":17.169599999999999},908.0616,98.287199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A77,1,1,50))*8.76","v":600.76080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A77,1,1,50))*8.76","v":13.227599999999999},712.27560000000005,4732.152,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A77,1,1,50))*8.76","v":27345.216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A77,1,1,50))*8.76","v":566.68439999999998},32644.0524,296.08799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A77,1,1,50))*8.76","v":1729.4868000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A77,1,1,50))*8.76","v":40.295999999999999},2065.8708000000001,67.539599999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A77,1,1,50))*8.76","v":140.33519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A77,1,1,50))*8.76","v":3.2412000000000001},211.11599999999999,240.2868,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A77,1,1,50))*8.76","v":1551.0455999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A77,1,1,50))*8.76","v":31.010400000000001},1822.3427999999999]
[6,2012,117.82199999999999,651.65639999999996,17.169599999999999,786.64799999999991,773.1576,4105.5492000000004,96.973200000000006,4975.68,63.072000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A78,1,1,50))*8.76","v":190.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A78,1,1,50))*8.76","v":4.9931999999999999},258.59519999999998,1499.1863999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A78,1,1,50))*8.76","v":7558.8288000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A78,1,1,50))*8.76","v":198.58920000000001},9256.6044000000002,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A78,1,1,50))*8.76","v":531.20640000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A78,1,1,50))*8.76","v":12.8772},544.08360000000005,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A78,1,1,50))*8.76","v":93.731999999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A78,1,1,50))*8.76","v":0.17519999999999999},93.907199999999989,30.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A78,1,1,50))*8.76","v":72.182400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A78,1,1,50))*8.76","v":1.4016},104.244,252.28800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A78,1,1,50))*8.76","v":730.32119999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A78,1,1,50))*8.76","v":20.585999999999999},1003.1952,130.2612,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A78,1,1,50))*8.76","v":618.10559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A78,1,1,50))*8.76","v":15.2424},763.60919999999999,8649.6239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A78,1,1,50))*8.76","v":39165.8724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A78,1,1,50))*8.76","v":903.50639999999999},48719.002800000002,389.82,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A78,1,1,50))*8.76","v":1909.9428},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A78,1,1,50))*8.76","v":48.267599999999995},2348.0304000000001,47.829599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A78,1,1,50))*8.76","v":183.78479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A78,1,1,50))*8.76","v":4.2923999999999998},235.90679999999998,297.4896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A78,1,1,50))*8.76","v":1732.2024000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A78,1,1,50))*8.76","v":35.565599999999996},2065.2575999999999]
[7,2013,146.0292,681.44040000000007,19.3596,846.82920000000013,987.95280000000002,4317.8915999999999,115.63199999999999,5421.4763999999996,96.36,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A79,1,1,50))*8.76","v":218.82480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A79,1,1,50))*8.76","v":6.57},321.75479999999999,1915.1987999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A79,1,1,50))*8.76","v":8287.3979999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A79,1,1,50))*8.76","v":241.42559999999997},10444.0224,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A79,1,1,50))*8.76","v":668.38799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A79,1,1,50))*8.76","v":17.52},685.9079999999999,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A79,1,1,50))*8.76","v":99.338399999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A79,1,1,50))*8.76","v":2.1023999999999998},101.4408,121.764,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A79,1,1,50))*8.76","v":114.4932},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A79,1,1,50))*8.76","v":2.8908},239.14800000000002,360.036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A79,1,1,50))*8.76","v":757.56479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A79,1,1,50))*8.76","v":23.652000000000001},1141.2528,163.4616,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A79,1,1,50))*8.76","v":634.13639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A79,1,1,50))*8.76","v":16.293600000000001},813.89159999999993,10847.508,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A79,1,1,50))*8.76","v":39827.164799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A79,1,1,50))*8.76","v":991.80719999999997},51666.48,468.65999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A79,1,1,50))*8.76","v":1979.5847999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A79,1,1,50))*8.76","v":52.647599999999997},2500.8923999999997,52.735199999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A79,1,1,50))*8.76","v":207.78719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A79,1,1,50))*8.76","v":4.1171999999999995},264.63959999999997,426.78719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A79,1,1,50))*8.76","v":1864.1280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A79,1,1,50))*8.76","v":47.566799999999994},2338.4820000000004]
[8,2014,179.2296,714.72839999999997,6.2195999999999998,900.17759999999998,1193.7252000000001,4523.0508,38.631599999999999,5755.4075999999995,138.40800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A80,1,1,50))*8.76","v":247.38239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A80,1,1,50))*8.76","v":1.2264000000000002},387.01679999999999,2271.6432,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A80,1,1,50))*8.76","v":8574.4632000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A80,1,1,50))*8.76","v":270.4212},11116.527600000001,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A80,1,1,50))*8.76","v":802.67879999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A80,1,1,50))*8.76","v":4.5552000000000001},807.23399999999992,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A80,1,1,50))*8.76","v":113.004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A80,1,1,50))*8.76","v":0.35039999999999999},113.3544,611.44799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A80,1,1,50))*8.76","v":158.03039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A80,1,1,50))*8.76","v":0.78839999999999999},770.26679999999999,668.38799999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A80,1,1,50))*8.76","v":1048.2215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A80,1,1,50))*8.76","v":6.3071999999999999},1722.9167999999997,204.6336,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A80,1,1,50))*8.76","v":645.3492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A80,1,1,50))*8.76","v":1.3139999999999998},851.29679999999996,13305.564,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A80,1,1,50))*8.76","v":40562.654399999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A80,1,1,50))*8.76","v":328.14960000000002},54196.367999999988,556.26,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A80,1,1,50))*8.76","v":2057.1983999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A80,1,1,50))*8.76","v":17.52},2630.9783999999995,807.75959999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A80,1,1,50))*8.76","v":325.78439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A80,1,1,50))*8.76","v":0.96360000000000001},1134.5075999999999,496.69200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A80,1,1,50))*8.76","v":1991.6736000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A80,1,1,50))*8.76","v":4.2047999999999996},2492.5704000000001]
[9,2015,215.14559999999997,751.87079999999992,7.0956000000000001,974.11199999999985,1419.2076,4745.4672,45.99,6210.6647999999996,190.96799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A81,1,1,50))*8.76","v":276.20280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A81,1,1,50))*8.76","v":1.5768},468.74759999999998,2661.3755999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A81,1,1,50))*8.76","v":8871.9527999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A81,1,1,50))*8.76","v":307.21319999999997},11840.541599999999,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A81,1,1,50))*8.76","v":1151.0640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A81,1,1,50))*8.76","v":6.2195999999999998},1157.2836,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A81,1,1,50))*8.76","v":122.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A81,1,1,50))*8.76","v":1.0511999999999999},123.69119999999999,1101.1320000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A81,1,1,50))*8.76","v":185.7996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A81,1,1,50))*8.76","v":0.70079999999999998},1287.6324000000002,828.69599999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A81,1,1,50))*8.76","v":956.06639999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A81,1,1,50))*8.76","v":6.8327999999999998},1791.5951999999997,284.17439999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A81,1,1,50))*8.76","v":737.06639999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A81,1,1,50))*8.76","v":4.2047999999999996},1025.4456,16020.287999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A81,1,1,50))*8.76","v":41240.328000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A81,1,1,50))*8.76","v":378.16919999999999},57638.785199999998,697.29599999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A81,1,1,50))*8.76","v":2284.7831999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A81,1,1,50))*8.76","v":18.571200000000001},3000.6503999999995,828.78359999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A81,1,1,50))*8.76","v":406.11359999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A81,1,1,50))*8.76","v":2.4528000000000003},1237.3499999999999,651.65639999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A81,1,1,50))*8.76","v":2136.3011999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A81,1,1,50))*8.76","v":9.636000000000001},2797.5935999999997]
[10,2016,243.79079999999999,798.47400000000005,7.0956000000000001,1049.3604,1659.2315999999998,4955.0064000000002,41.697599999999994,6655.9356000000007,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A82,1,1,50))*8.76","v":366.60599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A82,1,1,50))*8.76","v":1.6643999999999999},604.79039999999998,3086.9363999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A82,1,1,50))*8.76","v":9202.1172000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A82,1,1,50))*8.76","v":326.48520000000002},12615.538799999998,2460.6839999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A82,1,1,50))*8.76","v":1272.5652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A82,1,1,50))*8.76","v":8.6723999999999997},3741.9215999999997,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A82,1,1,50))*8.76","v":131.5752},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A82,1,1,50))*8.76","v":0.96360000000000001},459.28679999999997,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A82,1,1,50))*8.76","v":181.50719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A82,1,1,50))*8.76","v":0.438},1895.4012,1132.6680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A82,1,1,50))*8.76","v":1220.3556000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A82,1,1,50))*8.76","v":6.3071999999999999},2359.3308000000006,325.43399999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A82,1,1,50))*8.76","v":756.5136},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A82,1,1,50))*8.76","v":4.7304000000000004},1086.6779999999999,18331.175999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A82,1,1,50))*8.76","v":42332.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A82,1,1,50))*8.76","v":330.86520000000002},60994.741199999997,883.00799999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A82,1,1,50))*8.76","v":2579.6448},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A82,1,1,50))*8.76","v":13.9284},3476.5811999999996,1481.3159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A82,1,1,50))*8.76","v":503.43719999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A82,1,1,50))*8.76","v":2.3652000000000002},1987.1183999999996,777.97559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A82,1,1,50))*8.76","v":2288.9879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A82,1,1,50))*8.76","v":11.4756},3078.4392000000003]
[11,2017,274.97640000000001,847.09199999999998,5.9568000000000003,1128.0252,1919.3159999999998,5163.6696000000002,37.755599999999994,7120.7412000000004,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A83,1,1,50))*8.76","v":389.73239999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A83,1,1,50))*8.76","v":2.5403999999999995},628.79279999999994,3553.8444,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A83,1,1,50))*8.76","v":9541.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A83,1,1,50))*8.76","v":346.98359999999997},13442.657999999999,2496.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A83,1,1,50))*8.76","v":1310.4959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A83,1,1,50))*8.76","v":11.3004},3818.3963999999996,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A83,1,1,50))*8.76","v":166.96559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A83,1,1,50))*8.76","v":3.5915999999999997},497.30520000000001,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A83,1,1,50))*8.76","v":205.85999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A83,1,1,50))*8.76","v":0.70079999999999998},1920.0167999999999,1227.2759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A83,1,1,50))*8.76","v":1219.5672},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A83,1,1,50))*8.76","v":7.3583999999999996},2454.2015999999999,369.23399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A83,1,1,50))*8.76","v":774.2088},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A83,1,1,50))*8.76","v":4.4676},1147.9104,20859.311999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A83,1,1,50))*8.76","v":43398.353999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A83,1,1,50))*8.76","v":276.29039999999998},64533.956399999995,1013.532,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A83,1,1,50))*8.76","v":2659.8863999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A83,1,1,50))*8.76","v":15.768000000000001},3689.1864,2133.8483999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A83,1,1,50))*8.76","v":557.04840000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A83,1,1,50))*8.76","v":2.19},2693.0868,918.92399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A83,1,1,50))*8.76","v":2444.3904000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A83,1,1,50))*8.76","v":11.388},3374.7024000000001]
[12,2018,309.666,897.37439999999992,7.008,1214.0483999999999,2202.2640000000001,5370.5808000000006,33.725999999999999,7606.5708000000004,237.39600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A84,1,1,50))*8.76","v":412.94639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A84,1,1,50))*8.76","v":2.9784000000000002},653.32079999999996,4062.7127999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A84,1,1,50))*8.76","v":9891.0911999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A84,1,1,50))*8.76","v":368.44560000000001},14322.249599999999,2535.1439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A84,1,1,50))*8.76","v":1345.0103999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A84,1,1,50))*8.76","v":14.9796},3895.1339999999996,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A84,1,1,50))*8.76","v":206.8236},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A84,1,1,50))*8.76","v":9.5484000000000009},543.12,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A84,1,1,50))*8.76","v":215.75879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A84,1,1,50))*8.76","v":2.0148000000000001},1931.2295999999999,1349.9159999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A84,1,1,50))*8.76","v":1238.0508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A84,1,1,50))*8.76","v":12.176399999999999},2600.1432,416.36279999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A84,1,1,50))*8.76","v":790.32719999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A84,1,1,50))*8.76","v":6.7451999999999996},1213.4352000000001,23624.844000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A84,1,1,50))*8.76","v":44438.166000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A84,1,1,50))*8.76","v":312.73200000000003},68375.742000000013,1155.444,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A84,1,1,50))*8.76","v":2738.2883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A84,1,1,50))*8.76","v":18.483599999999999},3912.2159999999999,2785.5048000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A84,1,1,50))*8.76","v":567.91079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A84,1,1,50))*8.76","v":3.0659999999999998},3356.4816000000001,1074.8520000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A84,1,1,50))*8.76","v":2602.5083999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A84,1,1,50))*8.76","v":14.629199999999999},3691.9895999999994]
[13,2019,348.21,949.40879999999993,8.1468000000000007,1305.7655999999999,2508.7763999999997,5574.9515999999994,31.886400000000002,8115.6143999999995,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A85,1,1,50))*8.76","v":437.12399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A85,1,1,50))*8.76","v":3.4163999999999999},677.06039999999996,4618.3595999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A85,1,1,50))*8.76","v":10254.018},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A85,1,1,50))*8.76","v":390.69600000000003},15263.0736,4528.0439999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A85,1,1,50))*8.76","v":1370.0640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A85,1,1,50))*8.76","v":20.235600000000002},5918.3436000000002,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A85,1,1,50))*8.76","v":243.44039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A85,1,1,50))*8.76","v":18.133199999999999},588.32159999999999,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A85,1,1,50))*8.76","v":221.01480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A85,1,1,50))*8.76","v":5.0807999999999991},1939.5515999999998,1451.5319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A85,1,1,50))*8.76","v":1225.8743999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A85,1,1,50))*8.76","v":16.3812},2693.7875999999997,466.90799999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A85,1,1,50))*8.76","v":802.94159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A85,1,1,50))*8.76","v":7.7088000000000001},1277.5584000000001,26641.788,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A85,1,1,50))*8.76","v":45434.878799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A85,1,1,50))*8.76","v":433.70759999999996},72510.374400000001,1310.4959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A85,1,1,50))*8.76","v":2817.6539999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A85,1,1,50))*8.76","v":25.2288},4153.3787999999995,3830.9231999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A85,1,1,50))*8.76","v":558.01200000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A85,1,1,50))*8.76","v":8.6723999999999997},4397.6076000000003,1248.2124000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A85,1,1,50))*8.76","v":2761.4148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A85,1,1,50))*8.76","v":15.4176},4025.0448000000001]
[14,2020,390.60840000000002,1003.1951999999999,9.2856000000000005,1403.0891999999999,2842.7075999999997,5775.8184000000001,33.901200000000003,8652.4272000000001,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A86,1,1,50))*8.76","v":462.96600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A86,1,1,50))*8.76","v":3.9420000000000002},703.428,5230.5960000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A86,1,1,50))*8.76","v":10615.2804},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A86,1,1,50))*8.76","v":415.57439999999997},16261.450800000001,4595.4960000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A86,1,1,50))*8.76","v":1379.5247999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A86,1,1,50))*8.76","v":27.769199999999998},6002.79,652.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A86,1,1,50))*8.76","v":277.95479999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A86,1,1,50))*8.76","v":27.8568},958.4316,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A86,1,1,50))*8.76","v":214.97039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A86,1,1,50))*8.76","v":16.030799999999999},1944.4571999999998,1582.0559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A86,1,1,50))*8.76","v":1229.4659999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A86,1,1,50))*8.76","v":18.658799999999999},2830.1808000000001,521.30759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A86,1,1,50))*8.76","v":813.45359999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A86,1,1,50))*8.76","v":8.8475999999999999},1343.6088,29936.423999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A86,1,1,50))*8.76","v":46387.616399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A86,1,1,50))*8.76","v":505.62719999999996},76829.667600000001,1482.1919999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A86,1,1,50))*8.76","v":2902.1004000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A86,1,1,50))*8.76","v":24.703199999999999},4408.9956000000002,4801.5312000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A86,1,1,50))*8.76","v":511.40879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A86,1,1,50))*8.76","v":26.192400000000003},5339.1324000000004,1439.7936000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A86,1,1,50))*8.76","v":2923.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A86,1,1,50))*8.76","v":14.541599999999999},4377.9852000000001]
[15,2021,429.59039999999999,1065.3912,11.037599999999999,1506.0192000000002,3058.3788,6043.0860000000002,32.236800000000002,9133.7016000000003,246.15600000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A87,1,1,50))*8.76","v":478.55880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A87,1,1,50))*8.76","v":4.5552000000000001},729.27,5631.1032000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A87,1,1,50))*8.76","v":11115.388800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A87,1,1,50))*8.76","v":468.74759999999998},17215.239600000001,4674.3360000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A87,1,1,50))*8.76","v":1428.6684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A87,1,1,50))*8.76","v":31.536000000000001},6134.5403999999999,654.37199999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A87,1,1,50))*8.76","v":318.42599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A87,1,1,50))*8.76","v":29.433599999999998},1002.2316,1716.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A87,1,1,50))*8.76","v":225.30719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A87,1,1,50))*8.76","v":16.7316},1958.9988000000001,1680.1680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A87,1,1,50))*8.76","v":1267.134},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A87,1,1,50))*8.76","v":18.308399999999999},2965.6104,556.34759999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A87,1,1,50))*8.76","v":843.23760000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A87,1,1,50))*8.76","v":8.6723999999999997},1408.2575999999999,32698.451999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A87,1,1,50))*8.76","v":49129.321199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A87,1,1,50))*8.76","v":597.69479999999999},82425.467999999993,1626.732,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A87,1,1,50))*8.76","v":3021.1487999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A87,1,1,50))*8.76","v":27.8568},4675.7375999999995,4820.4528,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A87,1,1,50))*8.76","v":534.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A87,1,1,50))*8.76","v":24.352799999999998},5379.1655999999994,1576.1867999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A87,1,1,50))*8.76","v":3112.5155999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A87,1,1,50))*8.76","v":16.643999999999998},4705.3464000000004]
[16,2022,471.98880000000003,1131.7043999999999,12.9648,1616.6579999999999,3286.2264,6316.3979999999992,36.091200000000001,9638.7155999999995,255.792,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A88,1,1,50))*8.76","v":493.18799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A88,1,1,50))*8.76","v":5.0807999999999991},754.06079999999997,6062.4455999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A88,1,1,50))*8.76","v":11643.003599999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A88,1,1,50))*8.76","v":509.13119999999998},18214.580399999995,4754.0520000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A88,1,1,50))*8.76","v":1458.8027999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A88,1,1,50))*8.76","v":34.952400000000004},6247.8072000000011,655.24799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A88,1,1,50))*8.76","v":336.55920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A88,1,1,50))*8.76","v":27.243599999999997},1019.0508,1720.4639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A88,1,1,50))*8.76","v":236.43239999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A88,1,1,50))*8.76","v":16.468799999999998},1973.3652,1782.6599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A88,1,1,50))*8.76","v":1305.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A88,1,1,50))*8.76","v":20.936399999999999},3108.8363999999997,593.928,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A88,1,1,50))*8.76","v":876.1751999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A88,1,1,50))*8.76","v":9.8987999999999996},1480.002,35202.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A88,1,1,50))*8.76","v":51282.2664},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A88,1,1,50))*8.76","v":585.60599999999988},87069.932399999991,1774.7759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A88,1,1,50))*8.76","v":3129.7727999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A88,1,1,50))*8.76","v":31.010400000000001},4935.5591999999997,4893.0732000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A88,1,1,50))*8.76","v":557.92439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A88,1,1,50))*8.76","v":31.974},5482.9716000000008,1723.0044,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A88,1,1,50))*8.76","v":3310.8419999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A88,1,1,50))*8.76","v":18.921600000000002},5052.7679999999991]
[17,2023,517.97879999999998,1203.0108,14.9796,1735.9691999999998,3527.3016000000002,6596.6303999999991,40.295999999999999,10164.227999999999,265.428,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A89,1,1,50))*8.76","v":508.69319999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A89,1,1,50))*8.76","v":5.694},779.8152,6527.7767999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A89,1,1,50))*8.76","v":12199.175999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A89,1,1,50))*8.76","v":570.53879999999992},19297.491599999998,4835.5199999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A89,1,1,50))*8.76","v":1488.5868},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A89,1,1,50))*8.76","v":44.238},6368.3447999999999,657,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A89,1,1,50))*8.76","v":355.5684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A89,1,1,50))*8.76","v":26.717999999999996},1039.2864,1723.0919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A89,1,1,50))*8.76","v":249.57239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A89,1,1,50))*8.76","v":16.9068},1989.5711999999999,1888.6559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A89,1,1,50))*8.76","v":1342.8203999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A89,1,1,50))*8.76","v":23.739599999999999},3255.2159999999994,632.6472,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A89,1,1,50))*8.76","v":909.63840000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A89,1,1,50))*8.76","v":11.3004},1553.5860000000002,37889.628000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A89,1,1,50))*8.76","v":53564.071199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A89,1,1,50))*8.76","v":677.5859999999999},92131.285199999998,1935.0840000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A89,1,1,50))*8.76","v":3240.9372000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A89,1,1,50))*8.76","v":34.4268},5210.4480000000003,4901.0447999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A89,1,1,50))*8.76","v":582.10199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A89,1,1,50))*8.76","v":33.638399999999997},5516.7851999999993,1880.4215999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A89,1,1,50))*8.76","v":3516.0012000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A89,1,1,50))*8.76","v":21.549599999999998},5417.9724000000006]
[18,2024,567.38519999999994,1277.8212000000001,17.257200000000001,1862.4636,3779.3267999999998,6892.3679999999995,44.763600000000004,10716.4584,275.94,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A90,1,1,50))*8.76","v":524.19839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A90,1,1,50))*8.76","v":7.6212},807.75960000000009,7023.855599999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A90,1,1,50))*8.76","v":12798.4476},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A90,1,1,50))*8.76","v":631.94640000000004},20454.249599999999,4916.9879999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A90,1,1,50))*8.76","v":1519.5971999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A90,1,1,50))*8.76","v":42.135599999999997},6478.7207999999991,657.87599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A90,1,1,50))*8.76","v":374.57759999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A90,1,1,50))*8.76","v":28.732799999999997},1061.1863999999998,1726.596,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A90,1,1,50))*8.76","v":263.67599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A90,1,1,50))*8.76","v":16.819199999999999},2007.0911999999998,1999.9080000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A90,1,1,50))*8.76","v":1387.6715999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A90,1,1,50))*8.76","v":26.805599999999998},3414.3852000000002,673.2059999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A90,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A90,1,1,50))*8.76","v":12.702},1626.732,40775.171999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A90,1,1,50))*8.76","v":55929.446400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A90,1,1,50))*8.76","v":766.85040000000004},97471.468800000002,2109.4079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A90,1,1,50))*8.76","v":3356.4816000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A90,1,1,50))*8.76","v":38.281199999999998},5504.1708000000008,4911.3815999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A90,1,1,50))*8.76","v":602.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A90,1,1,50))*8.76","v":32.236800000000002},5545.8683999999994,2047.4748,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A90,1,1,50))*8.76","v":3734.2127999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A90,1,1,50))*8.76","v":24.2652},5805.9527999999991]
[19,2025,621.25919999999996,1353.2447999999999,20.235600000000002,1994.7395999999999,4049.2224000000001,7184.4263999999994,49.581600000000002,11283.230399999999,287.32799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A91,1,1,50))*8.76","v":540.57960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A91,1,1,50))*8.76","v":10.862399999999999},838.77,7565.0483999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A91,1,1,50))*8.76","v":13410.508800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A91,1,1,50))*8.76","v":707.37},21682.927200000002,5001.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A91,1,1,50))*8.76","v":1556.4767999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A91,1,1,50))*8.76","v":54.049199999999999},6612.4859999999999,659.62799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A91,1,1,50))*8.76","v":396.03960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A91,1,1,50))*8.76","v":30.222000000000001},1085.8896,1730.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A91,1,1,50))*8.76","v":277.69200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A91,1,1,50))*8.76","v":16.3812},2024.1732,2114.6640000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A91,1,1,50))*8.76","v":1419.2076},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A91,1,1,50))*8.76","v":30.046800000000001},3563.9184000000005,716.3051999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A91,1,1,50))*8.76","v":969.73199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A91,1,1,50))*8.76","v":14.278799999999999},1700.3159999999998,43871.831999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A91,1,1,50))*8.76","v":58375.413599999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A91,1,1,50))*8.76","v":1026.9348},103274.1804,2298.6239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A91,1,1,50))*8.76","v":3475.5299999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A91,1,1,50))*8.76","v":42.398399999999995},5816.5523999999996,4920.2291999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A91,1,1,50))*8.76","v":622.39799999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A91,1,1,50))*8.76","v":41.259599999999999},5583.8868000000002,2228.8067999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A91,1,1,50))*8.76","v":3960.2207999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A91,1,1,50))*8.76","v":27.331199999999999},6216.3587999999991]
[20,2026,679.42560000000003,1430.508,23.1264,2133.0600000000004,4334.0976000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A92,1,1,50))*8.76","v":7491.8148000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A92,1,1,50))*8.76","v":64.561199999999999},11890.473600000001,297.83999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A92,1,1,50))*8.76","v":557.83680000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A92,1,1,50))*8.76","v":14.716799999999999},870.39359999999999,8147.3255999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A92,1,1,50))*8.76","v":14055.2448},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A92,1,1,50))*8.76","v":788.75040000000001},22991.320800000001,5081.6760000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A92,1,1,50))*8.76","v":1588.0128},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A92,1,1,50))*8.76","v":58.516799999999996},6728.2056000000002,660.50400000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A92,1,1,50))*8.76","v":418.46520000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A92,1,1,50))*8.76","v":32.324399999999997},1111.2936,1733.604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A92,1,1,50))*8.76","v":293.19720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A92,1,1,50))*8.76","v":17.782799999999998},2044.5840000000001,2232.924,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A92,1,1,50))*8.76","v":1452.7583999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A92,1,1,50))*8.76","v":33.375599999999999},3719.0579999999995,760.36799999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A92,1,1,50))*8.76","v":996.88799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A92,1,1,50))*8.76","v":19.096800000000002},1776.3527999999999,46924.691999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A92,1,1,50))*8.76","v":60557.266799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A92,1,1,50))*8.76","v":1173.4896000000001},108655.44839999999,2498.3519999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A92,1,1,50))*8.76","v":3591.8627999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A92,1,1,50))*8.76","v":46.690800000000003},6136.9056,4929.5147999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A92,1,1,50))*8.76","v":642.54599999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A92,1,1,50))*8.76","v":44.238},5616.2988000000005,2422.4027999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A92,1,1,50))*8.76","v":4124.1203999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A92,1,1,50))*8.76","v":30.66},6577.1831999999995]
[21,2027,742.05959999999993,1507.596,25.842000000000002,2275.4976000000001,4633.7772000000004,7783.9607999999998,60.706799999999994,12478.444800000001,310.10399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A93,1,1,50))*8.76","v":575.09400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A93,1,1,50))*8.76","v":19.447200000000002},904.64520000000005,8774.366399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A93,1,1,50))*8.76","v":14736.597599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A93,1,1,50))*8.76","v":694.0548},24205.018800000002,5164.8959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A93,1,1,50))*8.76","v":1618.1471999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A93,1,1,50))*8.76","v":63.072000000000003},6846.1152000000002,662.25599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A93,1,1,50))*8.76","v":440.89079999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A93,1,1,50))*8.76","v":34.514400000000002},1137.6612,1737.1079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A93,1,1,50))*8.76","v":308.96520000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A93,1,1,50))*8.76","v":19.447200000000002},2065.5203999999999,2354.6880000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A93,1,1,50))*8.76","v":1480.8780000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A93,1,1,50))*8.76","v":36.967199999999998},3872.5332000000003,806.97120000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A93,1,1,50))*8.76","v":1023.9564},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A93,1,1,50))*8.76","v":20.848799999999997},1851.7764,50036.243999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A93,1,1,50))*8.76","v":62612.538},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A93,1,1,50))*8.76","v":1287.72},113936.50200000001,2711.22,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A93,1,1,50))*8.76","v":3707.4072000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A93,1,1,50))*8.76","v":51.421199999999999},6470.0483999999997,4939.9391999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A93,1,1,50))*8.76","v":661.81799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A93,1,1,50))*8.76","v":47.479199999999999},5649.2363999999998,2629.1387999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A93,1,1,50))*8.76","v":4169.2344000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A93,1,1,50))*8.76","v":34.164000000000001},6832.5371999999998]
[22,2028,809.86199999999997,1586.1732,29.346,2425.3811999999998,4949.3123999999998,8108.2560000000003,66.050399999999996,13123.6188,322.36799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A94,1,1,50))*8.76","v":592.35120000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A94,1,1,50))*8.76","v":24.352799999999998},939.072,9450.4631999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A94,1,1,50))*8.76","v":15454.742399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A94,1,1,50))*8.76","v":700.0992},25605.304799999998,5248.116,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A94,1,1,50))*8.76","v":1647.4056},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A94,1,1,50))*8.76","v":67.627200000000002},6963.1487999999999,663.13200000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A94,1,1,50))*8.76","v":465.0684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A94,1,1,50))*8.76","v":36.967199999999998},1165.1676000000002,1740.6119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A94,1,1,50))*8.76","v":325.60919999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A94,1,1,50))*8.76","v":21.199199999999998},2087.4204,2480.8319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A94,1,1,50))*8.76","v":1505.4059999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A94,1,1,50))*8.76","v":51.333600000000004},4037.5715999999998,855.41399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A94,1,1,50))*8.76","v":1047.3456000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A94,1,1,50))*8.76","v":22.9512},1925.7108000000001,53189.843999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A94,1,1,50))*8.76","v":64522.042799999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A94,1,1,50))*8.76","v":1428.0552},119139.942,2938.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A94,1,1,50))*8.76","v":3822.9516000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A94,1,1,50))*8.76","v":63.948},6825.8796000000002,4949.3123999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A94,1,1,50))*8.76","v":680.47680000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A94,1,1,50))*8.76","v":50.457599999999999},5680.2467999999999,2849.0147999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A94,1,1,50))*8.76","v":4209.7056000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A94,1,1,50))*8.76","v":38.105999999999995},7096.8263999999999]
[23,2029,883.00799999999992,1668.3419999999999,33.025199999999998,2584.3751999999999,5280.5279999999993,8411.5272000000004,72.27,13764.325199999999,334.63200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A95,1,1,50))*8.76","v":611.27279999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A95,1,1,50))*8.76","v":29.959199999999999},975.86400000000003,10178.244000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A95,1,1,50))*8.76","v":16213.533599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A95,1,1,50))*8.76","v":661.99319999999989},27053.770800000002,5331.3360000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A95,1,1,50))*8.76","v":1675.6127999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A95,1,1,50))*8.76","v":72.357599999999991},7079.3064000000004,664.88400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A95,1,1,50))*8.76","v":490.91039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A95,1,1,50))*8.76","v":39.507599999999996},1195.3019999999999,1744.116,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A95,1,1,50))*8.76","v":342.25319999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A95,1,1,50))*8.76","v":21.549599999999998},2107.9187999999999,2610.48,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A95,1,1,50))*8.76","v":1528.1819999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A95,1,1,50))*8.76","v":71.744399999999999},4210.4063999999998,904.64519999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A95,1,1,50))*8.76","v":1069.9464},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A95,1,1,50))*8.76","v":22.513199999999998},1997.1048000000001,56368.847999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A95,1,1,50))*8.76","v":66267.034799999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A95,1,1,50))*8.76","v":1574.0844},124209.9672,3181.6319999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A95,1,1,50))*8.76","v":3936.7439999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A95,1,1,50))*8.76","v":89.527200000000008},7207.9031999999997,4959.7367999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A95,1,1,50))*8.76","v":698.08439999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A95,1,1,50))*8.76","v":53.698799999999999},5711.5199999999995,3083.7827999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A95,1,1,50))*8.76","v":4246.4975999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A95,1,1,50))*8.76","v":42.223199999999999},7372.5036]
[24,2030,956.59199999999998,1740.2615999999998,35.3904,2732.2439999999997,5585.3760000000002,8670.2099999999991,78.401999999999987,14333.987999999999,347.77199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A96,1,1,50))*8.76","v":629.40599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A96,1,1,50))*8.76","v":30.4848},1007.6627999999998,10967.52,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A96,1,1,50))*8.76","v":15855.0744},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A96,1,1,50))*8.76","v":609.08280000000002},27431.677200000002,5412.8040000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A96,1,1,50))*8.76","v":1686.9132},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A96,1,1,50))*8.76","v":76.211999999999989},7175.9292000000005,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A96,1,1,50))*8.76","v":515.00040000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A96,1,1,50))*8.76","v":40.383600000000001},1221.1440000000002,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A96,1,1,50))*8.76","v":359.77319999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A96,1,1,50))*8.76","v":24.703199999999999},2132.0963999999999,2712.9719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A96,1,1,50))*8.76","v":1530.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A96,1,1,50))*8.76","v":91.103999999999999},4334.8859999999995,947.21879999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A96,1,1,50))*8.76","v":1082.0352},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A96,1,1,50))*8.76","v":21.987599999999997},2051.2415999999998,57848.411999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A96,1,1,50))*8.76","v":65860.921199999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A96,1,1,50))*8.76","v":1675.7003999999999},125385.0336,3419.0279999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A96,1,1,50))*8.76","v":4024.6943999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A96,1,1,50))*8.76","v":117.12119999999999},7560.8435999999992,4969.2851999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A96,1,1,50))*8.76","v":698.08439999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A96,1,1,50))*8.76","v":55.363199999999999},5722.7327999999989,3294.0227999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A96,1,1,50))*8.76","v":3954.4392000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A96,1,1,50))*8.76","v":46.252800000000001},7294.7147999999997]
[25,2031,1022.292,1850.3747999999998,33.463200000000001,2906.13,5895.48,9048.7296000000006,82.168800000000005,15026.3784,360.036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A97,1,1,50))*8.76","v":652.70760000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A97,1,1,50))*8.76","v":31.360800000000001},1044.1043999999999,11701.608,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A97,1,1,50))*8.76","v":14954.371199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A97,1,1,50))*8.76","v":585.25559999999996},27241.234799999998,5486.3879999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A97,1,1,50))*8.76","v":1733.5163999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A97,1,1,50))*8.76","v":78.314399999999992},7298.2187999999996,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A97,1,1,50))*8.76","v":543.55799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A97,1,1,50))*8.76","v":44.150399999999998},1253.4684,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A97,1,1,50))*8.76","v":390.87119999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A97,1,1,50))*8.76","v":26.28},2164.7712000000001,2832.9839999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A97,1,1,50))*8.76","v":1614.2927999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A97,1,1,50))*8.76","v":100.4772},4547.7539999999999,988.12799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A97,1,1,50))*8.76","v":1119.9659999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A97,1,1,50))*8.76","v":24.2652},2132.3591999999999,60232.883999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A97,1,1,50))*8.76","v":69187.793999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A97,1,1,50))*8.76","v":1744.9043999999999},131165.58239999998,3596.8560000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A97,1,1,50))*8.76","v":4234.2335999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A97,1,1,50))*8.76","v":134.20320000000001},7965.2927999999993,4990.3091999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A97,1,1,50))*8.76","v":739.34400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A97,1,1,50))*8.76","v":61.933199999999999},5791.5864000000001,3529.4039999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A97,1,1,50))*8.76","v":3323.5439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A97,1,1,50))*8.76","v":49.143599999999999},6902.0915999999997]
[26,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A98,0)","v":2040},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":1858.8719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":1376.4587999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":71.831999999999994},3307.1627999999996,9569.4240000000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A98,1,1,50))*8.76","v":5431.9008000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A98,1,1,50))*8.76","v":127.1952},15128.520000000002,499.32,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A98,1,1,50))*8.76","v":369.4092},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A98,1,1,50))*8.76","v":44.062800000000003},912.79200000000003,21088.824000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A98,1,1,50))*8.76","v":11970.539999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A98,1,1,50))*8.76","v":852.2604},33911.624400000001,6140.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A98,1,1,50))*8.76","v":2153.3831999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A98,1,1,50))*8.76","v":98.725200000000001},8392.8684000000012,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A98,1,1,50))*8.76","v":534.1848},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A98,1,1,50))*8.76","v":48.355199999999996},1248.3,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A98,1,1,50))*8.76","v":367.83240000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A98,1,1,50))*8.76","v":37.930799999999998},2153.3832000000002,4171.5119999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A98,1,1,50))*8.76","v":1214.0483999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A98,1,1,50))*8.76","v":181.4196},5566.98,1422.624,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A98,1,1,50))*8.76","v":1496.5583999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A98,1,1,50))*8.76","v":69.992400000000004},2989.1747999999998,86639.027999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A98,1,1,50))*8.76","v":96243.053999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A98,1,1,50))*8.76","v":3258.3695999999995},186140.4516,5677.3559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A98,1,1,50))*8.76","v":6682.8288000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A98,1,1,50))*8.76","v":286.36439999999999},12646.549199999999,4993.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A98,1,1,50))*8.76","v":1029.6504},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A98,1,1,50))*8.76","v":150.1464},6172.996799999999,6495.54,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A98,1,1,50))*8.76","v":3846.6911999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A98,1,1,50))*8.76","v":45.026399999999995},10387.257600000001]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A99,1,1,50))*8.76","v":3611.748},2682.75,262.7124,6557.2103999999999,16322.508,8308.5095999999994,442.02960000000002,25073.047200000001,716.56799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A99,1,1,50))*8.76","v":530.50559999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A99,1,1,50))*8.76","v":61.232399999999998},1308.306,40872.408000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A99,1,1,50))*8.76","v":17990.061599999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A99,1,1,50))*8.76","v":1362.7056},60225.175199999998,6868.7160000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A99,1,1,50))*8.76","v":1142.8296},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A99,1,1,50))*8.76","v":127.80839999999999},8139.3540000000003,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A99,1,1,50))*8.76","v":675.22079999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A99,1,1,50))*8.76","v":65.524799999999999},1406.5055999999997,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A99,1,1,50))*8.76","v":506.85359999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A99,1,1,50))*8.76","v":68.678399999999996},2323.1519999999996,6401.8079999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A99,1,1,50))*8.76","v":1188.8196},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A99,1,1,50))*8.76","v":262.0992},7852.7267999999985,2132.1840000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A99,1,1,50))*8.76","v":986.63879999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A99,1,1,50))*8.76","v":123.1656},3241.9883999999997,129758.376,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A99,1,1,50))*8.76","v":60044.806799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A99,1,1,50))*8.76","v":7228.9272000000001},197032.11000000002,9425.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A99,1,1,50))*8.76","v":5802.7991999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A99,1,1,50))*8.76","v":476.80680000000001},15705.366,4993.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A99,1,1,50))*8.76","v":583.76639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A99,1,1,50))*8.76","v":231.35159999999999},5808.3179999999993,12739.668,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A99,1,1,50))*8.76","v":6484.7651999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A99,1,1,50))*8.76","v":127.1952},19351.628399999998]
[]
[]
[null,null,"Share of Distributed Demand"]
[null,null,{"$f":"OFFSET($BD$9,0,C6)","v":"Burkina"},null,null,null,{"$f":"OFFSET($BD$9,0,G6)","v":"Cote d'Ivoire"},null,null,null,{"$f":"OFFSET($BD$9,0,K6)","v":"Gambia"},null,null,null,{"$f":"OFFSET($BD$9,0,O6)","v":"Ghana"},null,null,null,{"$f":"OFFSET($BD$9,0,T6)","v":"Guinea"},null,null,null,{"$f":"OFFSET($BD$9,0,W6)","v":"Guinea-Bissau"},null,null,null,{"$f":"OFFSET($BD$9,0,AA6)","v":"Liberia"},null,null,null,{"$f":"OFFSET($BD$9,0,AE6)","v":"Mali"},null,null,null,{"$f":"OFFSET($BD$9,0,AI6)","v":"Niger"},null,null,null,{"$f":"OFFSET($BD$9,0,AM6)","v":"Nigeria"},null,null,null,{"$f":"OFFSET($BD$9,0,AQ6)","v":"Senegal"},null,null,null,{"$f":"OFFSET($BD$9,0,AU6)","v":"Sierra Leone"},null,null,null,{"$f":"OFFSET($BD$9,0,AY6)","v":"Togo/Benin"}]
[null,null,"Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg",null,null,{"$f":"BE41","v":"Burkina"},{"$f":"BF41","v":"Cote d'Ivoire"},"Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal",{"$f":"BP41","v":"Sierra Leone"},{"$f":"BQ41","v":"Togo/Benin"}]
[1,{"$f":"B76","v":2010},{"$f":"1-C76/C10","v":4.8351648351648291E-2},{"$f":"1-D76/D10","v":5.7298772169168677E-3},3.125E-2,{"$f":"1-F76/F10","v":1.0833333333333472E-2},{"$f":"1-G76/G10","v":4.9838187702265224E-2},1.0747872816838311E-2,5.2631578947368363E-2,{"$f":"1-J76/J10","v":1.6180729870631461E-2},{"$f":"1-K76/K10","v":0},8.1871345029240761E-3,0,7.1065989847716171E-3,0.9963503649635036,2.1399273409117514E-2,0.32448979591836724,0.12302106027596249,{"$error":"#DIV/0!"},0.26742268041237116,1,0.28076923076923088,{"$error":"#DIV/0!"},0.84375,1,0.84649122807017541,{"$error":"#DIV/0!"},3.7037037037037646E-3,0.20000000000000007,1.0714285714285787E-2,0,1.2956419316844103E-3,1.1111111111111072E-2,1.3211382113821335E-3,3.4831460674157211E-2,5.1355206847361057E-3,6.4285714285714279E-2,9.4527363184081503E-3,0,3.1233946368026677E-3,3.7499999999999978E-2,3.3212153853059423E-3,0,8.6680761099364734E-3,5.365853658536579E-2,8.4622383985439864E-3,{"$error":"#DIV/0!"},1.5503875968992942E-3,0,1.5267175572519776E-3,4.6153846153846212E-2,9.4374999999999876E-3,8.5294117647058854E-2,1.5202156334231942E-2,null,{"$f":"BD42","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C105:$BB105)","v":1.0833333333333472E-2},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C105:$BB105)","v":1.6180729870631461E-2},7.1065989847716171E-3,0.12302106027596249,0.28076923076923088,0.84649122807017541,1.0714285714285787E-2,1.3211382113821335E-3,9.4527363184081503E-3,3.3212153853059423E-3,8.4622383985439864E-3,{"$f":"SUMIF($C$4:$BB$4,BP$4&\"Sum\",$C105:$BB105)","v":1.5267175572519776E-3},1.5202156334231942E-2]
[{"$f":"A105+1","v":2},{"$f":"B77","v":2011},{"$f":"1-C77/C11","v":4.054054054054046E-2},5.3072625698322717E-3,2.2222222222222254E-2,1.0295857988165569E-2,{"$f":"1-G77/G11","v":8.3159268929503871E-2},1.1865524060646004E-2,6.2037037037037113E-2,2.2930875576036902E-2,{"$f":"1-K77/K11","v":0},7.92682926829269E-3,2.5000000000000022E-2,6.7961165048542327E-3,9.470712773465062E-2,1.6381563316702263E-2,4.6000000000000041E-2,2.8031888390632975E-2,{"$error":"#DIV/0!"},0.26531440162271802,0.98181818181818181,0.28095238095238084,{"$error":"#DIV/0!"},0.84385964912280698,1,0.84786324786324785,{"$error":"#DIV/0!"},3.4210526315789358E-2,0.20000000000000007,3.8461538461538214E-2,0,1.2121212121209979E-3,2.0000000000000018E-2,1.348747591522037E-3,4.1025641025640991E-2,4.6444121915820702E-3,5.6250000000000133E-2,1.0827250608272387E-2,0,1.5764913608273257E-2,2.2809667673716061E-2,1.3634197988353414E-2,0,7.3906485671191291E-3,4.1666666666666519E-2,7.0315789473683887E-3,0.79274193548387095,2.3170731707317094E-2,7.4999999999999956E-2,0.55370370370370381,9.7697368421052588E-2,1.9601328903654403E-2,0.17674418604651154,3.3766836971667269E-2,null,{"$f":"BD43","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C106:$BB106)","v":1.0295857988165569E-2},2.2930875576036902E-2,6.7961165048542327E-3,2.8031888390632975E-2,0.28095238095238084,0.84786324786324785,3.8461538461538214E-2,1.348747591522037E-3,1.0827250608272387E-2,1.3634197988353414E-2,7.0315789473683887E-3,0.55370370370370381,3.3766836971667269E-2]
[{"$f":"A106+1","v":3},2012,{"$f":"1-C78/C12","v":3.2374100719424481E-2},6.8090787716956758E-3,2.0000000000000018E-2,1.1013215859030923E-2,{"$f":"1-G78/G12","v":7.1924290220820031E-2},1.828655215751962E-2,0.12142857142857133,2.9225773372072994E-2,{"$f":"1-K78/K12","v":0},1.5837104072398245E-2,4.9999999999999933E-2,1.2709030100334417E-2,1.9816723940435321E-2,1.5763659176457168E-2,2.2844827586206873E-2,1.657515123313158E-2,{"$error":"#DIV/0!"},2.9759999999999898E-2,8.1249999999999933E-2,3.1045241809672275E-2,{"$error":"#DIV/0!"},0.13008130081300828,0.93333333333333335,0.14920634920634934,0,4.1860465116279055E-2,0.20000000000000007,3.2520325203251987E-2,0,2.7511961722487266E-3,2.0833333333333259E-2,2.4390243902437936E-3,4.0645161290322585E-2,1.0378681626928454E-2,8.4210526315789402E-2,1.7249154453213067E-2,0,1.5764099854708724E-2,5.2022058823529393E-2,1.3703270199333262E-2,0,1.4776321735201048E-2,6.6101694915254416E-2,1.347073978652924E-2,0.85322580645161294,4.20091324200913E-2,0.18333333333333324,0.54891122278056947,0.17372262773722624,4.1957364341085213E-2,0.26181818181818184,6.8142292490118495E-2,null,2012,1.1013215859030923E-2,2.9225773372072994E-2,1.2709030100334417E-2,1.657515123313158E-2,3.1045241809672275E-2,0.14920634920634934,3.2520325203251987E-2,2.4390243902437936E-3,1.7249154453213067E-2,1.3703270199333262E-2,1.347073978652924E-2,{"$f":"SUMIF($C$4:$BB$4,BP$4&\"Sum\",$C107:$BB107)","v":0.54891122278056947},6.8142292490118495E-2]
[4,2013,{"$f":"1-C79/C13","v":2.5146198830409472E-2},1.156289707750946E-2,7.9166666666666496E-2,1.5580448065173114E-2,{"$f":"1-G79/G13","v":2.4394463667819943E-2},1.4771137317609373E-2,0.10204081632653061,1.8569616238503062E-2,{"$f":"1-K79/K13","v":0},3.1782945736434143E-2,0.16666666666666663,2.5729442970822358E-2,1.5623592976136913E-2,1.5761548064919029E-2,2.2695035460992941E-2,1.5897647544366511E-2,{"$error":"#DIV/0!"},2.0539152759948776E-2,0.16666666666666663,2.4906600249066102E-2,{"$error":"#DIV/0!"},0.13435114503816803,0.4,0.14222222222222225,0,3.897058823529409E-2,0.17500000000000004,2.150537634408578E-2,0,7.1182548794489486E-3,9.9999999999999978E-2,7.0121951219511702E-3,5.2791878172588791E-2,1.6440217391304413E-2,0.15454545454545454,2.7120418848167627E-2,0,1.5764293291191334E-2,0.10285261489698894,1.4338714529228969E-2,0,1.5766550522648082E-2,0.11617647058823533,1.5212142117971728E-2,0.91028315946348737,0.21456953642384102,0.53,0.69267548321464911,4.6575342465753566E-2,3.7104072398190024E-2,0.16461538461538472,4.1816223977027889E-2,null,2013,1.5580448065173114E-2,1.8569616238503062E-2,2.5729442970822358E-2,1.5897647544366511E-2,2.4906600249066102E-2,0.14222222222222225,2.150537634408578E-2,7.0121951219511702E-3,2.7120418848167627E-2,1.4338714529228969E-2,1.5212142117971728E-2,0.69267548321464911,4.1816223977027889E-2]
[5,2014,{"$f":"1-C80/C14","v":1.6346153846153788E-2},1.5802171290711819E-2,0.73703703703703705,3.421052631578958E-2,{"$f":"1-G80/G14","v":1.6810966810966721E-2},1.5764391917651555E-2,0.73905325443786984,3.3950889575062537E-2,{"$f":"1-K80/K14","v":0},3.6177474402730447E-2,0.87272727272727268,4.372294372294383E-2,1.3242009132420129E-2,1.5766716943187431E-2,3.8317757009345921E-2,1.5813556693035413E-2,{"$error":"#DIV/0!"},1.5789473684210575E-2,0.84705882352941175,4.5077720207253869E-2,{"$error":"#DIV/0!"},8.5106382978723305E-2,0.92,0.11369863013698622,0,5.0526315789473752E-2,0.87142857142857144,1.7541899441340658E-2,0,2.2385620915032711E-2,0.85306122448979593,3.3988212180746658E-2,4.2622950819672045E-2,2.5529100529100512E-2,0.94,5.190243902439029E-2,0,1.5763295498023466E-2,0.74342465753424658,2.8683570138943626E-2,0,1.5758591785415055E-2,0.74358974358974361,3.0848660858341481E-2,4.7417355371900838E-2,9.070904645476785E-2,0.93125000000000002,7.0279971284996523E-2,9.2799999999999994E-2,3.9053254437869778E-2,0.93684210526315792,7.2253015976524226E-2,null,2014,3.421052631578958E-2,3.3950889575062537E-2,4.372294372294383E-2,1.5813556693035413E-2,4.5077720207253869E-2,0.11369863013698622,1.7541899441340658E-2,3.3988212180746658E-2,5.190243902439029E-2,2.8683570138943626E-2,3.0848660858341481E-2,7.0279971284996523E-2,7.2253015976524226E-2]
[6,2015,{"$f":"1-C81/C15","v":1.3654618473895708E-2},1.5711009174312007E-2,0.73870967741935489,3.4722222222222321E-2,{"$f":"1-G81/G15","v":1.3937918441874642E-2},1.5770348837209291E-2,0.73076923076923073,3.435031326614002E-2,{"$f":"1-K81/K15","v":0},2.9846153846153745E-2,0.87142857142857144,3.9317773788150934E-2,1.1356980149690887E-2,1.5762876579203056E-2,3.653846153846152E-2,1.5327456836890851E-2,{"$error":"#DIV/0!"},1.5730337078651679E-2,0.87758620689655176,5.1615218951902464E-2,{"$error":"#DIV/0!"},7.2847682119205115E-2,0.8,0.1006369426751591,0,5.3124999999999978E-2,0.92727272727272725,1.4812332439678166E-2,0,7.1938775510204112E-2,0.86071428571428577,6.0973370064279275E-2,1.097560975609746E-2,1.9347319347319369E-2,0.85,3.8916256157635276E-2,0,1.5763505602943484E-2,0.74288266825491367,2.9518134485759351E-2,0,1.5773584905660498E-2,0.77446808510638299,3.2372881355932304E-2,2.2623966942148743E-2,7.0941883767535074E-2,0.8833333333333333,5.2649228705566653E-2,1.339522546419103E-2,3.417821782178232E-2,0.8764044943820225,5.1781472684085617E-2,null,2015,3.4722222222222321E-2,3.435031326614002E-2,3.9317773788150934E-2,1.5327456836890851E-2,5.1615218951902464E-2,0.1006369426751591,1.4812332439678166E-2,6.0973370064279275E-2,3.8916256157635276E-2,2.9518134485759351E-2,3.2372881355932304E-2,5.2649228705566653E-2,5.1781472684085617E-2]
[7,2016,{"$f":"1-C82/C16","v":1.3120567375886516E-2},1.4594594594594446E-2,0.7868421052631579,3.7831325301204699E-2,{"$f":"1-G82/G16","v":1.1945748565466929E-2},1.5764746824430187E-2,0.77115384615384619,3.4794207317073056E-2,{"$f":"1-K82/K16","v":0},1.7605633802816878E-2,0.90952380952380951,3.7099023709902257E-2,9.862320876650843E-3,1.5768762297385774E-2,3.4455958549222787E-2,1.4824189355589046E-2,0,1.5785907859078518E-2,0.87777777777777777,2.1621621621621734E-2,0,6.70807453416149E-2,0.86250000000000004,3.265682656826574E-2,0,0.12941176470588245,0.96666666666666667,2.0507016749660489E-2,0,5.9986504723346767E-2,0.91325301204819276,5.7627711686493832E-2,9.3333333333334156E-3,1.7519908987485788E-2,0.86153846153846159,4.0603248259860836E-2,0,1.5764068514633633E-2,0.81521526418786694,3.3860605808322619E-2,0,1.577540106951858E-2,0.87177419354838714,3.7657613967022274E-2,1.2842965557501529E-2,5.4769736842105288E-2,0.93076923076923079,3.8813559322034119E-2,1.1024498886414213E-2,2.9706646862235564E-2,0.86494845360824746,4.7125813449024001E-2,null,2016,3.7831325301204699E-2,3.4794207317073056E-2,3.7099023709902257E-2,1.4824189355589046E-2,2.1621621621621734E-2,3.265682656826574E-2,2.0507016749660489E-2,5.7627711686493832E-2,4.0603248259860836E-2,3.3860605808322619E-2,3.7657613967022274E-2,3.8813559322034119E-2,4.7125813449024001E-2]
[8,2017,{"$f":"1-C83/C17","v":1.2893081761006231E-2},1.3265306122449028E-2,0.85217391304347823,4.1889880952380998E-2,{"$f":"1-G83/G17","v":1.0388437217705548E-2},1.5762230756386608E-2,0.80585585585585584,3.5169139465875188E-2,{"$f":"1-K83/K17","v":0},1.570796460176993E-2,0.87916666666666665,3.7801608579088541E-2,8.5777126099706447E-3,1.5767597361525332E-2,3.3902439024390274E-2,1.4355449932558328E-2,0,1.5789473684210575E-2,0.8783018867924528,2.6161751563896329E-2,0,5.1741293532338473E-2,0.68461538461538463,3.2879045996592748E-2,0,6.374501992031878E-2,0.96190476190476193,1.6247755834829403E-2,0,5.9959486833220832E-2,0.91340206185567008,5.9550184625713265E-2,8.2352941176471184E-3,1.5812917594654641E-2,0.88666666666666671,4.2105263157894757E-2,0,1.5764378662958212E-2,0.87137030995106035,3.8252457603885293E-2,0,1.57536466774717E-2,0.87755102040816324,4.0464798359535203E-2,8.99104963384878E-3,4.8053892215568883E-2,0.9568965517241379,3.4453517587939797E-2,9.4428706326724621E-3,2.5698324022346064E-2,0.87735849056603776,4.3832216430875981E-2,null,2017,4.1889880952380998E-2,3.5169139465875188E-2,3.7801608579088541E-2,1.4355449932558328E-2,2.6161751563896329E-2,3.2879045996592748E-2,1.6247755834829403E-2,5.9550184625713265E-2,4.2105263157894757E-2,3.8252457603885293E-2,4.0464798359535203E-2,3.4453517587939797E-2,4.3832216430875981E-2]
[9,2018,{"$f":"1-C84/C18","v":1.2569832402234526E-2},1.2150433944069561E-2,0.85185185185185186,4.3547273982056711E-2,{"$f":"1-G84/G18","v":9.0658257784783647E-3},1.5764970300208514E-2,0.83686440677966101,3.5403243723616806E-2,{"$f":"1-K84/K18","v":0},1.586638830897702E-2,0.87857142857142856,4.138817480719803E-2,7.5326342820457581E-3,1.5760111576011204E-2,3.3103448275862091E-2,1.3896260554885465E-2,0,1.5769230769230758E-2,0.87785714285714289,3.2107096212451003E-2,0,2.839506172839501E-2,0.45499999999999996,2.5157232704402399E-2,0,5.9923664122137454E-2,0.9258064516129032,1.9742107603379244E-2,0,5.9054593874833583E-2,0.87699115044247788,5.950570342205308E-2,7.724425887265074E-3,1.5065502183406076E-2,0.8547169811320755,4.3370165745856171E-2,0,1.5764148929978128E-2,0.8772352132049519,4.1311503598712718E-2,0,1.5774559193954651E-2,0.87732558139534889,4.3068352260552833E-2,6.9331667707681621E-3,5.9071117561683706E-2,0.95783132530120485,3.5832913940613942E-2,8.0840743734842402E-3,2.2086899275839511E-2,0.85478260869565215,3.9954441913439775E-2,null,2018,4.3547273982056711E-2,3.5403243723616806E-2,4.138817480719803E-2,1.3896260554885465E-2,3.2107096212451003E-2,2.5157232704402399E-2,1.9742107603379244E-2,5.950570342205308E-2,4.3370165745856171E-2,4.1311503598712718E-2,4.3068352260552833E-2,3.5832913940613942E-2,3.9954441913439775E-2]
[10,2019,{"$f":"1-C85/C19","v":1.1194029850746468E-2},1.1131386861313874E-2,0.85238095238095235,4.5099295323510757E-2,{"$f":"1-G85/G19","v":8.0013855213023621E-3},1.5759356634704735E-2,0.85498007968127487,3.5360266555601871E-2,{"$f":"1-K85/K19","v":0},1.5779092702169706E-2,0.87812500000000004,4.46229913473426E-2,6.9504614805047105E-3,1.5351615074024161E-2,3.2537960954446832E-2,1.3274436516026555E-2,0,1.5733165512901048E-2,0.87712765957446803,2.7339475957385506E-2,0,2.4912280701754441E-2,0.31000000000000005,2.3837209302325579E-2,0,5.8582089552238759E-2,0.87659574468085111,2.5055041831792302E-2,0,5.9543010752688308E-2,0.85503875968992249,6.075137446548573E-2,7.4487895716948138E-3,1.440860215053763E-2,0.8557377049180328,4.5549738219895164E-2,0,1.5763705713797815E-2,0.85514921006436517,4.338017751479295E-2,0,1.5758873929008765E-2,0.85527638190954769,4.4670562159983884E-2,4.960182025028459E-3,8.0808080808080662E-2,0.92080000000000006,3.7003644734317942E-2,7.0383275261323153E-3,1.8892001244942502E-2,0.85919999999999996,3.7335009428032695E-2,null,2019,4.5099295323510757E-2,3.5360266555601871E-2,4.46229913473426E-2,1.3274436516026555E-2,2.7339475957385506E-2,2.3837209302325579E-2,2.5055041831792302E-2,6.075137446548573E-2,4.5549738219895164E-2,4.338017751479295E-2,4.4670562159983884E-2,3.7003644734317942E-2,3.7335009428032695E-2]
[11,2020,{"$f":"1-C86/C20","v":9.1111111111110699E-3},1.0198789974070976E-2,0.85479452054794525,4.6607142857142958E-2,{"$f":"1-G86/G20","v":6.3992651561544101E-3},1.5763546798029493E-2,0.85505617977528092,3.4675527756059421E-2,{"$f":"1-K86/K20","v":0},1.5828677839851091E-2,0.8783783783783784,4.8578199052132787E-2,5.3306679993335715E-3,1.5765107212475704E-2,3.18367346938776E-2,1.2852964637064646E-2,0,1.5750000000000042E-2,0.87713178294573646,3.5402590090089947E-2,0,2.3692307692307679E-2,0.30869565217391304,1.9623655913978522E-2,0,5.9770114942528818E-2,0.75921052631578945,3.1966855647623249E-2,0,5.9316353887399531E-2,0.85510204081632657,6.2177068214803954E-2,6.5108514190316269E-3,1.4225053078556371E-2,0.85571428571428565,4.792054624456854E-2,0,1.5763354522136619E-2,0.85515683814303634,4.6279401050445257E-2,0,1.577540106951858E-2,0.87739130434782608,4.8203479576399255E-2,1.876118868600074E-2,0.10870229007633592,0.85343137254901957,5.432117920868873E-2,5.6866303690258357E-3,1.577705691536424E-2,0.87703703703703706,3.5006758061401855E-2,null,2020,4.6607142857142958E-2,3.4675527756059421E-2,4.8578199052132787E-2,1.2852964637064646E-2,3.5402590090089947E-2,1.9623655913978522E-2,3.1966855647623249E-2,6.2177068214803954E-2,4.792054624456854E-2,4.6279401050445257E-2,4.8203479576399255E-2,5.432117920868873E-2,3.5006758061401855E-2]
[12,2021,{"$f":"1-C87/C21","v":7.2874493927125306E-3},9.6091205211724651E-3,0.85517241379310338,4.9640685461580736E-2,{"$f":"1-G87/G21","v":5.3276353276352495E-3},1.5765444428591735E-2,0.8773333333333333,3.6269525834180527E-2,{"$f":"1-K87/K21","v":0},1.5675675675675627E-2,0.87619047619047619,5.1822323462414666E-2,4.4602756698156609E-3,1.576171269004023E-2,3.0615942028985543E-2,1.250690920054276E-2,0,1.5751357875678829E-2,0.87713310580204773,3.885533900631355E-2,0,2.2849462365591489E-2,0.36603773584905663,2.3805460750853324E-2,0,5.7875457875457892E-2,0.77790697674418607,3.5661923242776949E-2,0,5.7654723127035679E-2,0.87705882352941178,6.5581010212531043E-2,6.1032863849765917E-3,1.3729508196721141E-2,0.87777777777777777,5.2122641509433798E-2,0,1.5764627426204769E-2,0.85516875398004677,4.9757624722278293E-2,0,1.5753424657534265E-2,0.87722007722007722,5.0249110320284784E-2,1.6830444881186457E-2,0.10162002945508108,0.87807017543859645,5.5873308733087601E-2,4.8119469026548511E-3,1.5761772853185696E-2,0.8774193548387097,3.6174412345235774E-2,null,2021,4.9640685461580736E-2,3.6269525834180527E-2,5.1822323462414666E-2,1.250690920054276E-2,3.885533900631355E-2,2.3805460750853324E-2,3.5661923242776949E-2,6.5581010212531043E-2,5.2122641509433798E-2,4.9757624722278293E-2,5.0249110320284784E-2,5.5873308733087601E-2,3.6174412345235774E-2]
[13,2022,{"$f":"1-C88/C22","v":5.904059040590437E-3},7.7572964669739841E-3,0.85490196078431369,5.1644398766701016E-2,{"$f":"1-G88/G22","v":4.4055201698514068E-3},1.5765765765765938E-2,0.87738095238095237,3.7349081364829506E-2,{"$f":"1-K88/K22","v":0},1.5734265734265729E-2,0.87659574468085111,5.5104281009879408E-2,3.6567808810827884E-3,1.5765699052132875E-2,6.106623586429738E-2,1.3104561203664433E-2,0,1.5780141843971585E-2,0.87723076923076926,4.1886082751208864E-2,0,2.239185750636119E-2,0.44464285714285712,2.8153717627401709E-2,0,5.6293706293706447E-2,0.80210526315789477,3.9360341151385869E-2,0,5.516804058338598E-2,0.87743589743589745,6.7796164959285532E-2,5.8651026392961825E-3,8.7215064420219646E-3,0.87717391304347825,5.2439708356702308E-2,0,1.5763546798029382E-2,0.87722681359044996,5.4363565441589268E-2,0,1.5757575757575859E-2,0.87708333333333333,5.2119784656796786E-2,4.1540381529682202E-3,9.4025604551920328E-2,0.85515873015873012,4.6450335161486778E-2,4.1012658227846943E-3,1.5755208333333437E-2,0.87727272727272732,3.7222500417292914E-2,null,2022,5.1644398766701016E-2,3.7349081364829506E-2,5.5104281009879408E-2,1.3104561203664433E-2,4.1886082751208864E-2,2.8153717627401709E-2,3.9360341151385869E-2,6.7796164959285532E-2,5.2439708356702308E-2,5.4363565441589268E-2,5.2119784656796786E-2,4.6450335161486778E-2,3.7222500417292914E-2]
[14,2023,{"$f":"1-C89/C23","v":4.5454545454545192E-3},4.1334300217550357E-3,0.85508474576271187,5.2271640363462546E-2,{"$f":"1-G89/G23","v":3.5634743875277985E-3},1.576264540582939E-2,0.8773333333333333,3.8451976464738524E-2,{"$f":"1-K89/K23","v":0},1.5762711864406809E-2,0.87735849056603776,5.8985200845665942E-2,2.9702970297028619E-3,1.5760831154145283E-2,6.0173160173160323E-2,1.2856246639182722E-2,0,1.5469293163383413E-2,0.85893854748603349,4.3950552340873195E-2,0,2.1927710843373416E-2,0.48305084745762727,3.0718954248366015E-2,0,5.3488372093023262E-2,0.81792452830188678,4.3302443133951152E-2,0,5.1423267326732747E-2,0.87737556561085972,6.9371399949912482E-2,5.234159779614167E-3,3.4548944337812193E-3,0.87714285714285711,5.3123331553657116E-2,0,1.4803834689438466E-2,0.87622019523123695,5.7313542534979001E-2,0,1.5775472200052931E-2,0.87718750000000001,5.4071246819338281E-2,4.483985765124654E-3,8.4710743801652777E-2,0.86086956521739133,4.8973119903352513E-2,3.4354688950789525E-3,1.5767533104462883E-2,0.877,3.8417288557213825E-2,null,2023,5.2271640363462546E-2,3.8451976464738524E-2,5.8985200845665942E-2,1.2856246639182722E-2,4.3950552340873195E-2,3.0718954248366015E-2,4.3302443133951152E-2,6.9371399949912482E-2,5.3123331553657116E-2,5.7313542534979001E-2,5.4071246819338281E-2,4.8973119903352513E-2,3.8417288557213825E-2]
[15,2024,{"$f":"1-C90/C24","v":3.5384615384616014E-3},8.904109589040754E-4,0.85514705882352937,5.3383793410507585E-2,{"$f":"1-G90/G24","v":3.6258660508083906E-3},1.4405611925341288E-2,0.87716346153846159,3.8934716002828051E-2,{"$f":"1-K90/K24","v":0},1.5789473684210464E-2,0.85499999999999998,6.1953204476093426E-2,2.9718975379260382E-3,1.4695171297545162E-2,6.675291073738665E-2,1.2409592691282834E-2,0,1.3814667424673188E-2,0.87729591836734699,4.742400824317361E-2,0,2.374429223744301E-2,0.47936507936507933,3.2428115015974535E-2,0,4.7468354430379889E-2,0.83589743589743593,4.6921797004991772E-2,0,4.2261185006046031E-2,0.87710843373493974,6.8872431915910082E-2,4.5336787564769221E-3,0,0.8771186440677966,5.4480651731160901E-2,0,1.3879064020387633E-2,0.87724021876314684,6.0412250998538974E-2,0,1.5771898278962193E-2,0.87724719101123594,5.6136397776776037E-2,4.5099431818182989E-3,8.2109479305740973E-2,0.8773333333333333,5.240233497979363E-2,3.7084398976982014E-3,1.438150289017337E-2,0.87743362831858407,3.9031462954908114E-2,null,2024,5.3383793410507585E-2,3.8934716002828051E-2,6.1953204476093426E-2,1.2409592691282834E-2,4.742400824317361E-2,3.2428115015974535E-2,4.6921797004991772E-2,6.8872431915910082E-2,5.4480651731160901E-2,6.0412250998538974E-2,5.6136397776776037E-2,5.240233497979363E-2,3.9031462954908114E-2]
[16,2025,{"$f":"1-C91/C25","v":2.5316455696201556E-3},1.2944983818774514E-4,0.85286624203821648,5.6319933692498991E-2,{"$f":"1-G91/G25","v":2.7184466019416487E-3},1.4846846846846895E-2,0.87722342733188718,4.0280157961403718E-2,{"$f":"1-K91/K25","v":0},1.5789473684210575E-2,0.81212121212121213,6.219392752203734E-2,2.2068168688619272E-3,1.5067876214372888E-2,6.2137049941927813E-2,1.2243106269204662E-2,0,9.0351366424987756E-3,0.8551643192488263,4.7988397023584484E-2,0,2.1428571428571352E-2,0.47727272727272718,3.2318501170960134E-2,0,4.5180722891566272E-2,0.85390624999999998,5.1047227926078076E-2,0,4.1360946745562233E-2,0.87706093189964152,7.1777321469313149E-2,4.0194884287454435E-3,0,0.87744360902255636,5.8224163027656539E-2,0,1.3024674901507938E-2,0.8551643192488263,6.206421945359375E-2,0,1.5752914909451854E-2,0.87715736040609138,5.803660093630314E-2,4.6606415027465875E-3,7.9663212435233333E-2,0.85507692307692307,5.4258160237388497E-2,3.0172413793102537E-3,1.3571896137901107E-2,0.87716535433070864,3.9612938151306176E-2,null,2025,5.6319933692498991E-2,4.0280157961403718E-2,6.219392752203734E-2,1.2243106269204662E-2,4.7988397023584484E-2,3.2318501170960134E-2,5.1047227926078076E-2,7.1777321469313149E-2,5.8224163027656539E-2,6.206421945359375E-2,5.803660093630314E-2,5.4258160237388497E-2,3.9612938151306176E-2]
[17,2026,{"$f":"1-C92/C26","v":1.8018018018017834E-3},0,0.85251396648044686,5.9482425646967707E-2,{"$f":"1-G92/G26","v":1.8963082509581008E-3},1.3803044280442878E-2,0.85520628683693511,3.9920780874239559E-2,{"$f":"1-K92/K26","v":0},1.5765069551777477E-2,0.76986301369863019,6.2641509433962295E-2,1.5458937198068456E-3,1.5414825724103909E-2,5.815899581589945E-2,1.2090187074189518E-2,0,6.6849315068493453E-3,0.85509761388286332,5.0253493260788984E-2,0,2.1106557377048918E-2,0.47285714285714286,3.3079268292682817E-2,0,4.0974212034383894E-2,0.85499999999999998,5.4294975688816804E-2,0,3.8051044083526664E-2,0.87709677419354837,7.364171939777453E-2,3.4443168771527422E-3,0,0.85270270270270265,5.9898006490496036E-2,0,1.2184561744448597E-2,0.85271028037383179,6.4896263683242417E-2,0,1.5770523283725524E-2,0.87718894009216586,5.9903381642512077E-2,4.7223204810752373E-3,7.735849056603783E-2,0.85530085959885382,5.6884377758164018E-2,2.4170274170274286E-3,2.9298969072164893E-2,0.8771929824561403,5.0436322246111054E-2,null,2026,5.9482425646967707E-2,3.9920780874239559E-2,6.2641509433962295E-2,1.2090187074189518E-2,5.0253493260788984E-2,3.3079268292682817E-2,5.4294975688816804E-2,7.364171939777453E-2,5.9898006490496036E-2,6.4896263683242417E-2,5.9903381642512077E-2,5.6884377758164018E-2,5.0436322246111054E-2]
[18,2027,{"$f":"1-C93/C27","v":1.0613207547169878E-3},1.7401392111368041E-3,0.85539215686274506,6.4265129682997135E-2,{"$f":"1-G93/G27","v":1.1895770392749139E-3},1.5641962999889292E-2,0.87624999999999997,4.2881139555197123E-2,{"$f":"1-K93/K27","v":0},1.5742128935532174E-2,0.72592592592592586,6.2885662431941824E-2,9.5751047277092827E-4,1.5646576945582247E-2,0.25254716981132075,1.9332055650198798E-2,0,5.2773290253096405E-3,0.85513078470824944,5.2703030303030252E-2,0,2.081712062256813E-2,0.46756756756756757,3.3705357142857162E-2,0,3.8964577656675714E-2,0.85490196078431369,5.7970435477426974E-2,0,3.7300683371298216E-2,0.87732558139534889,7.6712614870509399E-2,3.0303030303029388E-3,9.4017094017095904E-4,0.85487804878048779,6.381753764393272E-2,0,1.1431219053414821E-2,0.85515814365947385,6.8105610088127766E-2,0,1.576744186046497E-2,0.87719665271966529,6.1869681188873371E-2,4.7299682315566915E-3,7.5275397796817689E-2,0.85508021390374334,5.9515823246317656E-2,1.8955769870303563E-3,7.151775263363247E-2,0.87735849056603776,7.7067802626908044E-2,null,2027,6.4265129682997135E-2,4.2881139555197123E-2,6.2885662431941824E-2,1.9332055650198798E-2,5.2703030303030252E-2,3.3705357142857162E-2,5.7970435477426974E-2,7.6712614870509399E-2,6.381753764393272E-2,6.8105610088127766E-2,6.1869681188873371E-2,5.9515823246317656E-2,7.7067802626908044E-2]
[19,2028,{"$f":"1-C94/C28","v":5.4054054054053502E-4},4.562946673996704E-3,0.85497835497835495,6.9344537815125951E-2,{"$f":"1-G94/G28","v":5.4838139041202272E-4},1.4060502769492778E-2,0.87719869706840392,4.3034174385180202E-2,{"$f":"1-K94/K28","v":0},1.5720524017467152E-2,0.68764044943820224,6.2937062937062915E-2,4.4473269711864383E-4,1.5765690376569053E-2,0.31867007672634273,2.2120370680137946E-2,0,3.9194915254238127E-3,0.85515947467166975,5.506419400855922E-2,0,2.0479704797048082E-2,0.45897435897435901,3.4059549745824036E-2,0,3.7046632124352441E-2,0.85508982035928149,6.1850393700787376E-2,0,3.6715246636771393E-2,0.84538258575197889,7.7257257257257295E-2,2.5536261491317935E-3,3.6666666666665959E-3,0.8552486187845304,6.8516949152542361E-2,0,1.0754002363812187E-2,0.85515770768547306,7.1197841972273412E-2,0,1.5764546684708947E-2,0.86095238095238091,6.2773634832812064E-2,4.7736480535495174E-3,7.3031026252983189E-2,0.85527638190954769,6.2013597569796075E-2,1.4430457476204417E-3,0.11171903881700551,0.8771186440677966,0.101939917969183,null,2028,6.9344537815125951E-2,4.3034174385180202E-2,6.2937062937062915E-2,2.2120370680137946E-2,5.506419400855922E-2,3.4059549745824036E-2,6.1850393700787376E-2,7.7257257257257295E-2,6.8516949152542361E-2,7.1197841972273412E-2,6.2773634832812064E-2,6.2013597569796075E-2,0.101939917969183]
[20,2029,{"$f":"1-C95/C29","v":0},7.03858185610029E-3,0.85499999999999998,7.4011299435028155E-2,{"$f":"1-G95/G29","v":0},1.5764657646576308E-2,0.8772321428571429,4.5168935342732142E-2,{"$f":"1-K95/K29","v":0},1.4406779661017E-2,0.64742268041237105,6.1499578770008334E-2,0,1.5761765487902202E-2,0.41689814814814818,2.6377679697351719E-2,0,2.7111574556831775E-3,0.85508771929824556,5.7452764170748738E-2,0,2.0279720279720359E-2,0.45662650602409638,3.5007072135785244E-2,0,3.5308641975308586E-2,0.86408839779005531,6.6239813736903352E-2,0,3.6187845303867539E-2,0.80312499999999998,7.6757587399154836E-2,2.2222222222222365E-3,6.1838893409276174E-3,0.87149999999999994,7.4756493506493493E-2,0,1.0150085707182455E-2,0.85515879413187168,7.432447430097211E-2,0,1.5768725361366753E-2,0.82226086956521738,6.209962384589085E-2,4.7811566180347986E-3,7.1212121212121171E-2,0.85508274231678483,6.4562410329985664E-2,1.0499432463111358E-3,0.14999123268455195,0.87735368956742998,0.12514553014553009,null,2029,7.4011299435028155E-2,4.5168935342732142E-2,6.1499578770008334E-2,2.6377679697351719E-2,5.7452764170748738E-2,3.5007072135785244E-2,6.6239813736903352E-2,7.6757587399154836E-2,7.4756493506493493E-2,7.432447430097211E-2,6.209962384589085E-2,6.4562410329985664E-2,0.12514553014553009]
[21,2030,{"$f":"1-C96/C30","v":0},1.1149825783972278E-2,0.86116838487972514,8.0483490566037874E-2,{"$f":"1-G96/G30","v":0},1.5761734287987439E-2,0.87722908093278462,4.6500786667443617E-2,{"$f":"1-K96/K30","v":0},1.5753424657534376E-2,0.67169811320754713,6.7072181670721931E-2,0,8.33890408183936E-2,0.51411600279524805,7.0697688221503352E-2,0,1.7107309486781297E-3,0.85524126455906824,5.9398323573314871E-2,0,2.0166666666666666E-2,0.47011494252873554,3.6627505183137399E-2,0,3.3647058823529474E-2,0.85538461538461541,6.9254302103250565E-2,0,3.6127964699393389E-2,0.76940133037694014,7.6944599888080667E-2,1.5697137580793497E-3,7.8714859437749585E-3,0.88433179723502309,7.9921414538310476E-2,0,9.9852519027678888E-3,0.85516014234875448,7.7664222288092999E-2,0,1.5766923736075467E-2,0.78608,6.1428882122662065E-2,4.7894736842105656E-3,7.1212121212121171E-2,0.85504587155963296,6.5942236202459426E-2,9.8299681190217036E-4,0.23964965470776478,0.87720930232558136,0.17803770605073532,null,2030,8.0483490566037874E-2,4.6500786667443617E-2,6.7072181670721931E-2,7.0697688221503352E-2,5.9398323573314871E-2,3.6627505183137399E-2,6.9254302103250565E-2,7.6944599888080667E-2,7.9921414538310476E-2,7.7664222288092999E-2,6.1428882122662065E-2,6.5942236202459426E-2,0.17803770605073532]
[22,2031,{"$f":"1-C97/C31","v":0},1.6162086632510508E-2,0.87717041800643081,8.4827586206896566E-2,{"$f":"1-G97/G31","v":0},1.575988565983788E-2,0.87722513089005238,4.6450608705319807E-2,{"$f":"1-K97/K31","v":0},1.5719947159841485E-2,0.67454545454545456,6.7370892018779438E-2,0,0.18052995391705073,0.55930079155672829,0.1290735450624545,0,5.0530570995577229E-5,0.85510534846029174,5.9566542499153496E-2,0,1.6640253565768592E-2,0.45217391304347831,3.5131490222522044E-2,0,1.0643015521064392E-2,0.85507246376811596,6.8526196758386559E-2,0,1.5072153928380461E-2,0.7549145299145299,6.8455051139422074E-2,0,1.4263685427910455E-2,0.87743362831858407,8.178046020369667E-2,0,1.1571585749877711E-3,0.85515561372891213,7.3346370927814708E-2,0,1.5760537568723421E-2,0.76681887366818868,6.0078561091585714E-2,5.7894736842112327E-4,4.7404063205417457E-2,0.84323725055432375,6.0480318317464699E-2,0,0.39614833678179207,0.87724288840262576,0.26835360757730509,null,2031,8.4827586206896566E-2,4.6450608705319807E-2,6.7370892018779438E-2,0.1290735450624545,5.9566542499153496E-2,3.5131490222522044E-2,6.8526196758386559E-2,6.8455051139422074E-2,8.178046020369667E-2,7.3346370927814708E-2,6.0078561091585714E-2,6.0480318317464699E-2,0.26835360757730509]
[23,2040,{"$f":"1-C98/C32","v":0},0.59761843790012803,0.85512367491166075,0.42737752161383291,{"$f":"1-G98/G32","v":0},0.59761194029850739,0.87536480686695284,0.37197716280592019,{"$f":"1-K98/K32","v":0},0.59761450381679393,0.669078947368421,0.41129943502824862,0,0.59761484098939932,0.6211448598130842,0.36121085112702545,0,1.5538646375650833E-2,0.85514138817480712,6.8458920758385888E-2,0,0.36545265348595202,0.60287769784172662,0.2338709677419355,0,0.45325520833333321,0.87733711048158636,0.21110397946084714,0,0.44026655896607436,0.68763197586726998,0.19567143399569675,0,8.4949116229244837E-2,0.75415384615384617,0.1057914046121593,0,3.4038755736868986E-2,0.81196097265052325,8.5761674884477279E-2,0,1.5765707650625682E-2,0.68476374156219866,5.4509136158229166E-2,0,1.2268907563025233E-2,0.71669421487603313,5.9799866577718519E-2,0,0.58023133543638283,0.93501896333754742,0.36478277173621898,null,2040,0.42737752161383291,0.37197716280592019,0.41129943502824862,0.36121085112702545,6.8458920758385888E-2,0.2338709677419355,0.21110397946084714,0.19567143399569675,0.1057914046121593,8.5761674884477279E-2,5.4509136158229166E-2,5.9799866577718519E-2,0.36478277173621898]
[24,2050,{"$f":"1-C99/C33","v":0},0.59634901805720308,0.72736363636363643,0.41565964090554264,{"$f":"1-G99/G33","v":0},0.59761571422510718,0.72914653784218997,0.35048448952731059,{"$f":"1-K99/K33","v":0},0.59760797342192684,0.67935779816513753,0.41223927587563947,0,0.65205767243278046,0.66660951564509219,0.37696357852954776,0,0.59634900990099005,0.85511420059582921,0.23083609271523176,0,0.4805929919137466,0.65209302325581397,0.34705164701098012,0,0.58314121037463984,0.87730829420970269,0.34062655395325714,0,0.59634146341463401,0.69281314168377828,0.23013569220199248,0,0.59760628795998572,0.71129363449691996,0.35298951048951055,0,0.59761484047080926,0.72144472573839669,0.35384922550101117,0,0.48525914989509678,0.68391405342624845,0.29278923908327092,0,0.59636583888552397,0.68522050059594752,0.19041514041514052,0,0.59761374137087575,0.90013755158184316,0.35771064720590817,null,2050,0.41565964090554264,0.35048448952731059,0.41223927587563947,0.37696357852954776,0.23083609271523176,0.34705164701098012,0.34062655395325714,0.23013569220199248,0.35298951048951055,0.35384922550101117,0.29278923908327092,0.19041514041514052,0.35771064720590817]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE131,$C$103:$BB$103)","v":1},{"$f":"MATCH(BF131,$C$103:$BB$103)","v":5},9,13,17,21,25,29,33,37,41,45,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,{"$f":"BE104","v":"Burkina"},{"$f":"BF104","v":"Cote d'Ivoire"},"Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$105:$B$128,BC131,$A$105:$A$128)","v":21},"Industry",{"$f":"OFFSET($B$104,$BC$132,BE$130)","v":0},{"$f":"OFFSET($B$104,$BC$132,BF$130)","v":0},0,0,0,0,0,0,1.5697137580793497E-3,0,0,4.7894736842105656E-3,9.8299681190217036E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban",{"$f":"OFFSET($B$104,$BC$132,BE$130+1)","v":1.1149825783972278E-2},{"$f":"OFFSET($B$104,$BC$132,BF$130+1)","v":1.5761734287987439E-2},1.5753424657534376E-2,8.33890408183936E-2,1.7107309486781297E-3,2.0166666666666666E-2,3.3647058823529474E-2,3.6127964699393389E-2,7.8714859437749585E-3,9.9852519027678888E-3,{"$f":"OFFSET($B$104,$BC$132,BO$130+1)","v":1.5766923736075467E-2},7.1212121212121171E-2,0.23964965470776478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural",{"$f":"OFFSET($B$104,$BC$132+2,BE$130+2)","v":0.85512367491166075},{"$f":"OFFSET($B$104,$BC$132+2,BF$130+2)","v":0.87536480686695284},0.669078947368421,0.6211448598130842,0.85514138817480712,0.60287769784172662,0.87733711048158636,0.68763197586726998,0.75415384615384617,0.81196097265052325,0.68476374156219866,{"$f":"OFFSET($B$104,$BC$132+2,BP$130+2)","v":0.71669421487603313},0.93501896333754742]

{"sheet":"map","index":10,"n_rows":57,"n_cols":51,"rows_kept":57,"cut":false,"hidden":false,"merged":[[27,13,27,14],[3,3,5,6]]}
[]
[]
[]
[null,null,null,{"$f":"OFFSET($AB$10,0,C8)","v":2030}]
[]
[]
[]
[null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWh",null,null,null,0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y14","v":"Cote d'Ivoire"},"From","To",0,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y11=$X$10,Z11=$X$10),$X$10,\"\")","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(LEFT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"GHwCIw",{"$f":"TRANSPOSE(TransRaw!BN36:DB59)*8.76","v":0},0,0,254.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4744.7663999999995,0,426.9624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"GHwTBw",0,0,0,0,0,2513.3316,5733.42,5554.2779999999993,4295.7287999999999,0,0,0,0,0,1401.5124000000001,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"SEwMAw",197.976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.857999999999997,0.876,0,438.08760000000001,1959.7872000000002]
[null,null,null,null,null,null,null,null,null,null,null,"MALI",null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"CIwBUw",790.8528,0,370.54799999999994,0,419.7792,241.0752,1460.9052000000001,337.43520000000001,362.226,388.59359999999998,416.4504,445.88399999999996,477.42,511.23359999999997,547.14959999999996,584.46719999999993,623.36159999999995,663.30719999999997,705.09239999999988,749.33040000000005,438.35039999999998,90.665999999999997,725.76599999999996,1099.9931999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NGwTBw",2004.6384,4772.4479999999994,4630.1855999999998,6154.8635999999997,2938.8924000000002,0,0,0,0,1188.1188,4432.2972,3405.3624,2802.2363999999998,1681.0440000000001,279.00600000000003,3598.8707999999997,6410.4803999999995,6410.4803999999995,6235.1052,6165.8136000000004,10210.918800000001,14981.5272,10143.642,14981.5272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"NGwNIw",602.68799999999999,616.26599999999996,618.01799999999992,518.50439999999992,298.27799999999996,304.1472,321.14159999999998,337.96079999999995,12.9648,27.418799999999997,99.425999999999988,170.11920000000001,179.66760000000002,245.01719999999997,309.40319999999997,389.11919999999998,471.63839999999999,506.24039999999997,489.59640000000002,543.12,811.52639999999997,1433.7491999999997,816.4319999999999,5681.0351999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGER",null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"CIwGHw",0,1121.9808,118.61039999999998,0,0,0,2942.2212,4659.6191999999992,4258.2359999999999,1837.2348,1052.8643999999999,3043.4868000000001,3715.2035999999998,4545.7392,3533.8715999999999,2436.6816000000003,2241.9468000000002,2631.5916000000002,2781.5627999999997,1813.4952000000001,56.764800000000001,2.8908,1164.1164000000001,3171.2951999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"TBwGHw",0,2780.5116000000003,2780.5116000000003,4471.9799999999996,1682.6207999999999,0,0,0,0,0,3073.0079999999998,1981.8624,1298.7575999999999,105.99600000000001,0,1759.0955999999999,4400.9363999999996,4335.8496000000005,4100.6436000000003,3963.462,7909.3163999999997,12749.391600000001,7050.3107999999993,12795.381600000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"MAwSEw",7.9716000000000005,25.929600000000001,130.7868,360.91200000000003,906.30959999999993,906.30959999999993,554.33280000000002,55.976399999999998,560.202,803.73,906.30959999999993,745.65120000000002,0,0,0,0,0,0,0,0,0,44.5884,311.41799999999995,1159.7363999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"BUwCIw",0,309.84119999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1440.7572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"TBwNGw",0,0,0,0,0,3079.14,6154.8635999999997,6154.8635999999997,4279.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB44,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"NIwNGw",0,0,0,0,0,0,0,0,54.311999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SENEGAL",null,{"$f":"OFFSET($AB19,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"CIwLIw",0,0,0,0,0,337.3476,2252.2836000000002,1696.7243999999998,1470.0155999999999,3021.4992000000002,3005.556,485.30399999999997,0,0,0,0,0,0,0,0,0,0,465.33119999999997,326.8356]
[null,null,null,null,null,{"$f":"OFFSET($AB13,0,$C$8)","v":0.876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"LIwGUw",0,0,0,0,0,0,1677.8904,1681.1315999999999,1450.8312000000001,2957.5511999999999,2720.5056,250.88640000000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB32,0,$C$8)","v":0},null,null,null,null,null,null,null,{"$f":"OFFSET($AB48,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"LIwSIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB36,0,$C$8)","v":167.40359999999998},null,{"$f":"OFFSET($AB35,0,$C$8)","v":2131.308},null,null,null,null,null,null,null,{"$f":"OFFSET($AB40,0,$C$8)","v":223.29239999999999},null,null,null,null,{"$f":"OFFSET($AB22,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SIwGUw",0,0,0,0,0,227.93519999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAMBIA",null,null,null,null,{"$f":"OFFSET($AB46,0,$C$8)","v":0},null,null,null,null,null,null,{"$f":"OFFSET($AB42,0,$C$8)","v":0},{"$f":"OFFSET($AB41,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"LIwCIw",0,0,0,0,0,0,0,0,0,0,0,0,77.876400000000004,1692.7824000000001,1344.4848,919.97519999999997,1579.6032,1488.5868,1188.9071999999999,817.9212,579.99959999999999,211.11600000000001,504.13799999999998,2352.9360000000001]
[null,null,null,{"$f":"OFFSET($AB37,0,$C$8)","v":462.96600000000001},{"$f":"OFFSET($AB33,0,$C$8)","v":0},null,null,null,null,null,null,"BURKINA FASO",null,null,null,null,null,{"$f":"OFFSET($AB16,0,$C$8)","v":811.52639999999997},null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"GUwLIw",0,0,0,0,0,27.593999999999998,0,0,0,0,0,0,320.09039999999999,1991.0603999999998,1649.9459999999999,1229.904,1925.886,1852.3896,1549.644,1183.6512,960.44639999999993,625.98959999999988,335.07,1240.6787999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"SIwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26279999999999998,0,3.0659999999999998,6.3071999999999999,10.599599999999999,35.565599999999996,792.86760000000004]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB50,0,$C$8)","v":0},null,{"$f":"OFFSET($AB49,0,$C$8)","v":1236.2112},null,{"$f":"OFFSET($AB43,0,$C$8)","v":131.75039999999998},null,null,null,{"$f":"OFFSET($AB39,0,$C$8)","v":0},null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"GUwSIw",0,0,0,0,0,0,571.59,515.78880000000004,319.82759999999996,1230.4295999999999,1487.2728,1495.6824000000001,1522.2252000000001,1529.1456000000001,1534.4015999999999,1542.7236,415.31159999999994,441.50399999999996,454.73159999999996,479.34719999999999,482.7636,584.90519999999992,3.0659999999999998,664.7088]
[null,null,null,{"$f":"OFFSET($AB38,0,$C$8)","v":849.45719999999994},{"$f":"OFFSET($AB34,0,$C$8)","v":0},{"$f":"OFFSET($AB31,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB14,0,$C$8)","v":438.35039999999998},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SEwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161.184]
[null,"GUINEA BISSAU",null,null,null,null,"GUINEA",null,null,null,null,null,{"$f":"OFFSET($AB47,0,$C$8)","v":0},null,null,null,null,"NIGERIA",null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"SEwGAw",0,0,0,0,0,0,0,114.14279999999999,52.4724,95.921999999999997,0,165.73920000000001,0,0,0,0,0,0,0,0,0,0,0,9.2856000000000005]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB45,0,$C$8)","v":0},null,null,null,null,null,"BENIN",null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GAwGBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355.39319999999998,659.27760000000001]
[null,null,null,null,null,null,{"$f":"OFFSET($AB30,0,$C$8)","v":482.7636},null,null,{"$f":"OFFSET($AB20,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"GBwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.36959999999988,1175.7672]
[null,null,null,null,null,null,{"$f":"OFFSET($AB26,0,$C$8)","v":0},null,null,null,null,null,"GHANA",null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GUwSEw",0,0,0,0,0,0,0,0,0,0,4.7304000000000004,23.389199999999999,837.54359999999997,1099.5552,1315.2263999999998,1576.5372,1860.0984000000001,1789.9308000000001,1963.2911999999999,2099.7719999999999,2131.308,2150.4047999999998,999.69119999999998,1103.3219999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB24,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB51,0,$C$8)","v":31536},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GAwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.432400000000001,4.6428000000000003,23.213999999999999,91.103999999999999,167.40359999999998,220.92719999999997,498.96960000000001,239.93639999999999]
[null,null,null,null,null,null,{"$f":"OFFSET($AB29,0,$C$8)","v":6.3071999999999999},null,null,"IVORY COAST",null,null,{"$f":"OFFSET($AB18,0,$C$8)","v":7909.3163999999997},null,{"$f":"OFFSET($AB21,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"GBwGAw",0,0,0,0,0,0,0,0,84.008399999999995,60.706799999999994,179.93039999999999,30.747599999999998,220.4016,227.49719999999999,235.11839999999998,243.79079999999999,270.59640000000002,266.91719999999998,295.56240000000003,375.80399999999997,462.96600000000001,528.49079999999992,724.18920000000003,649.46640000000002]
[null,null,null,null,null,null,{"$f":"OFFSET($AB25,0,$C$8)","v":0},null,null,null,null,null,{"$f":"OFFSET($AB12,0,$C$8)","v":0},null,{"$f":"OFFSET($AB15,0,$C$8)","v":10210.918800000001},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GUwGBw",0,0,0,0,0,0,0,43.712400000000002,8.7599999999999997E-2,20.235600000000002,474.09119999999996,328.58759999999995,534.62279999999998,547.67520000000002,562.0415999999999,578.24760000000003,613.98840000000007,617.49239999999998,655.77359999999999,749.68079999999998,849.45719999999994,929.17319999999995,1152.2028,1043.316]
[null,null,null,"SIERRA LEONE",null,null,null,{"$f":"OFFSET($AB28,0,$C$8)","v":960.44639999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NIwTBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.19199999999998,44.675999999999995,3689.4492]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB17,0,$C$8)","v":56.764800000000001},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"NIwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223.29239999999999,652.70760000000007,282.5976,1581.0047999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB23,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB11,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"TBwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.716799999999999,0,0]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB27,0,$C$8)","v":579.99959999999999},null,null,null,null,null,null,null,null,null,null,null,null,"DRC-Inga",null,null,"",{"$f":"VLOOKUP(LEFT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"BUwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LIBERIA",null,null,null,null,null,null,"TOGO",null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"GHwBUw",0,0,0,539.96640000000002,4.4676,51.421199999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131.75039999999998,109.14960000000001,0,1513.9032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"BUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.37479999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"MAwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170.46960000000001,203.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"GUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1283.778,1448.904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"BUwGHw",0,0,0,0,0,0,1106.2128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1295.2536,2830.5311999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"MAwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0956000000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"CIwMAw",0,0,0,929.61120000000005,1776.4404,1490.4263999999998,1289.0340000000001,790.8528,916.03319999999997,1259.6003999999998,1505.5812000000001,1486.0463999999999,799.08719999999994,944.15279999999996,987.86519999999996,1028.424,1070.3843999999999,1111.644,1156.5827999999999,1164.4667999999999,1236.2112,1344.9228000000001,303.62159999999994,855.32640000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"MAwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,921.28919999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRc","Nigeria","DRcNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5256,10512,15768,21024,26280,31536,52560,52560,52560]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPOSE(TransRaw!BN36:DA59)"]

{"sheet":"map_Rep","index":11,"n_rows":57,"n_cols":51,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,3,5,6],[27,13,27,14]]}
[]
[]
[]
[null,null,null,{"$f":"OFFSET($AB$10,0,C8)","v":2030}]
[]
[]
[]
[null,null,20,null,"GWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWh",null,null,null,0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y14","v":"Cote d'Ivoire"},"From","To",0,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y11=$X$10,Z11=$X$10),$X$10,\"\")","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(LEFT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"GHwCIw",{"$f":"TRANSPOSE(TransRaw!BN36:DB59)*8.76","v":0},0,0,254.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4744.7663999999995,0,426.9624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"GHwTBw",0,0,0,0,0,2513.3316,5733.42,5554.2779999999993,4295.7287999999999,0,0,0,0,0,1401.5124000000001,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"SEwMAw",197.976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39.857999999999997,0.876,0,438.08760000000001,1959.7872000000002]
[null,null,null,null,null,null,null,null,null,null,null,"MALI",null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"CIwBUw",790.8528,0,370.54799999999994,0,419.7792,241.0752,1460.9052000000001,337.43520000000001,362.226,388.59359999999998,416.4504,445.88399999999996,477.42,511.23359999999997,547.14959999999996,584.46719999999993,623.36159999999995,663.30719999999997,705.09239999999988,749.33040000000005,438.35039999999998,90.665999999999997,725.76599999999996,1099.9931999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NGwTBw",2004.6384,4772.4479999999994,4630.1855999999998,6154.8635999999997,2938.8924000000002,0,0,0,0,1188.1188,4432.2972,3405.3624,2802.2363999999998,1681.0440000000001,279.00600000000003,3598.8707999999997,6410.4803999999995,6410.4803999999995,6235.1052,6165.8136000000004,10210.918800000001,14981.5272,10143.642,14981.5272]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"NGwNIw",602.68799999999999,616.26599999999996,618.01799999999992,518.50439999999992,298.27799999999996,304.1472,321.14159999999998,337.96079999999995,12.9648,27.418799999999997,99.425999999999988,170.11920000000001,179.66760000000002,245.01719999999997,309.40319999999997,389.11919999999998,471.63839999999999,506.24039999999997,489.59640000000002,543.12,811.52639999999997,1433.7491999999997,816.4319999999999,5681.0351999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGER",null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"CIwGHw",0,1121.9808,118.61039999999998,0,0,0,2942.2212,4659.6191999999992,4258.2359999999999,1837.2348,1052.8643999999999,3043.4868000000001,3715.2035999999998,4545.7392,3533.8715999999999,2436.6816000000003,2241.9468000000002,2631.5916000000002,2781.5627999999997,1813.4952000000001,56.764800000000001,2.8908,1164.1164000000001,3171.2951999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"TBwGHw",0,2780.5116000000003,2780.5116000000003,4471.9799999999996,1682.6207999999999,0,0,0,0,0,3073.0079999999998,1981.8624,1298.7575999999999,105.99600000000001,0,1759.0955999999999,4400.9363999999996,4335.8496000000005,4100.6436000000003,3963.462,7909.3163999999997,12749.391600000001,7050.3107999999993,12795.381600000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"MAwSEw",7.9716000000000005,25.929600000000001,130.7868,360.91200000000003,906.30959999999993,906.30959999999993,554.33280000000002,55.976399999999998,560.202,803.73,906.30959999999993,745.65120000000002,0,0,0,0,0,0,0,0,0,44.5884,311.41799999999995,1159.7363999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"BUwCIw",0,309.84119999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1440.7572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"TBwNGw",0,0,0,0,0,3079.14,6154.8635999999997,6154.8635999999997,4279.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB44,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"NIwNGw",0,0,0,0,0,0,0,0,54.311999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SENEGAL",null,{"$f":"OFFSET($AB19,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"CIwLIw",0,0,0,0,0,337.3476,2252.2836000000002,1696.7243999999998,1470.0155999999999,3021.4992000000002,3005.556,485.30399999999997,0,0,0,0,0,0,0,0,0,0,465.33119999999997,326.8356]
[null,null,null,null,null,{"$f":"OFFSET($AB13,0,$C$8)","v":0.876},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"LIwGUw",0,0,0,0,0,0,1677.8904,1681.1315999999999,1450.8312000000001,2957.5511999999999,2720.5056,250.88640000000001,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB32,0,$C$8)","v":0},null,null,null,null,null,null,null,{"$f":"OFFSET($AB48,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"LIwSIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"OFFSET($AB36,0,$C$8)","v":167.40359999999998},null,{"$f":"OFFSET($AB35,0,$C$8)","v":2131.308},null,null,null,null,null,null,null,{"$f":"OFFSET($AB40,0,$C$8)","v":223.29239999999999},null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SIwGUw",0,0,0,0,0,227.93519999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAMBIA",null,null,null,null,{"$f":"OFFSET($AB46,0,$C$8)","v":0},null,null,null,null,null,null,{"$f":"OFFSET($AB42,0,$C$8)","v":0},{"$f":"OFFSET($AB41,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"LIwCIw",0,0,0,0,0,0,0,0,0,0,0,0,77.876400000000004,1692.7824000000001,1344.4848,919.97519999999997,1579.6032,1488.5868,1188.9071999999999,817.9212,579.99959999999999,211.11600000000001,504.13799999999998,2352.9360000000001]
[null,null,null,{"$f":"OFFSET($AB37,0,$C$8)","v":462.96600000000001},{"$f":"OFFSET($AB33,0,$C$8)","v":0},null,null,null,null,null,null,"BURKINA FASO",null,null,null,null,null,{"$f":"OFFSET($AB16,0,$C$8)","v":811.52639999999997},null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"GUwLIw",0,0,0,0,0,27.593999999999998,0,0,0,0,0,0,320.09039999999999,1991.0603999999998,1649.9459999999999,1229.904,1925.886,1852.3896,1549.644,1183.6512,960.44639999999993,625.98959999999988,335.07,1240.6787999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"SIwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.26279999999999998,0,3.0659999999999998,6.3071999999999999,10.599599999999999,35.565599999999996,792.86760000000004]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB50,0,$C$8)","v":0},null,{"$f":"OFFSET($AB49,0,$C$8)","v":1236.2112},null,{"$f":"OFFSET($AB43,0,$C$8)","v":131.75039999999998},null,null,null,{"$f":"OFFSET($AB39,0,$C$8)","v":0},null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"GUwSIw",0,0,0,0,0,0,571.59,515.78880000000004,319.82759999999996,1230.4295999999999,1487.2728,1495.6824000000001,1522.2252000000001,1529.1456000000001,1534.4015999999999,1542.7236,415.31159999999994,441.50399999999996,454.73159999999996,479.34719999999999,482.7636,584.90519999999992,3.0659999999999998,664.7088]
[null,null,null,{"$f":"OFFSET($AB38,0,$C$8)","v":849.45719999999994},{"$f":"OFFSET($AB34,0,$C$8)","v":0},{"$f":"OFFSET($AB31,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB14,0,$C$8)","v":438.35039999999998},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SEwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,161.184]
[null,"GUINEA BISSAU",null,null,null,null,"GUINEA",null,null,null,null,null,{"$f":"OFFSET($AB47,0,$C$8)","v":0},null,null,null,null,"NIGERIA",null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"SEwGAw",0,0,0,0,0,0,0,114.14279999999999,52.4724,95.921999999999997,0,165.73920000000001,0,0,0,0,0,0,0,0,0,0,0,9.2856000000000005]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB45,0,$C$8)","v":0},null,null,null,null,null,"BENIN",null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GAwGBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,355.39319999999998,659.27760000000001]
[null,null,null,null,null,null,{"$f":"OFFSET($AB30,0,$C$8)","v":482.7636},null,null,{"$f":"OFFSET($AB20,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"GBwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,630.36959999999988,1175.7672]
[null,null,null,null,null,null,{"$f":"OFFSET($AB26,0,$C$8)","v":0},null,null,null,null,null,"GHANA",null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GUwSEw",0,0,0,0,0,0,0,0,0,0,4.7304000000000004,23.389199999999999,837.54359999999997,1099.5552,1315.2263999999998,1576.5372,1860.0984000000001,1789.9308000000001,1963.2911999999999,2099.7719999999999,2131.308,2150.4047999999998,999.69119999999998,1103.3219999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB24,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB51,0,$C$8)","v":31536},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GAwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.432400000000001,4.6428000000000003,23.213999999999999,91.103999999999999,167.40359999999998,220.92719999999997,498.96960000000001,239.93639999999999]
[null,null,null,null,null,null,{"$f":"OFFSET($AB29,0,$C$8)","v":6.3071999999999999},null,null,"IVORY COAST",null,null,{"$f":"OFFSET($AB18,0,$C$8)","v":7909.3163999999997},null,{"$f":"OFFSET($AB21,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"GBwGAw",0,0,0,0,0,0,0,0,84.008399999999995,60.706799999999994,179.93039999999999,30.747599999999998,220.4016,227.49719999999999,235.11839999999998,243.79079999999999,270.59640000000002,266.91719999999998,295.56240000000003,375.80399999999997,462.96600000000001,528.49079999999992,724.18920000000003,649.46640000000002]
[null,null,null,null,null,null,{"$f":"OFFSET($AB25,0,$C$8)","v":0},null,null,null,null,null,{"$f":"OFFSET($AB12,0,$C$8)","v":0},null,{"$f":"OFFSET($AB15,0,$C$8)","v":10210.918800000001},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GUwGBw",0,0,0,0,0,0,0,43.712400000000002,8.7599999999999997E-2,20.235600000000002,474.09119999999996,328.58759999999995,534.62279999999998,547.67520000000002,562.0415999999999,578.24760000000003,613.98840000000007,617.49239999999998,655.77359999999999,749.68079999999998,849.45719999999994,929.17319999999995,1152.2028,1043.316]
[null,null,null,"SIERRA LEONE",null,null,null,{"$f":"OFFSET($AB28,0,$C$8)","v":960.44639999999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NIwTBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,168.19199999999998,44.675999999999995,3689.4492]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB17,0,$C$8)","v":56.764800000000001},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"NIwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,223.29239999999999,652.70760000000007,282.5976,1581.0047999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB23,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB11,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"TBwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.716799999999999,0,0]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB27,0,$C$8)","v":579.99959999999999},null,null,null,null,null,null,null,null,null,null,null,null,"DRC-Inga/Congo",null,null,"",{"$f":"VLOOKUP(LEFT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"BUwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LIBERIA",null,null,null,null,null,null,"TOGO",null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"GHwBUw",0,0,0,539.96640000000002,4.4676,51.421199999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,131.75039999999998,109.14960000000001,0,1513.9032]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"BUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,317.37479999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"MAwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,170.46960000000001,203.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"GUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1283.778,1448.904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"BUwGHw",0,0,0,0,0,0,1106.2128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1295.2536,2830.5311999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"MAwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0956000000000001,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"CIwMAw",0,0,0,929.61120000000005,1776.4404,1490.4263999999998,1289.0340000000001,790.8528,916.03319999999997,1259.6003999999998,1505.5812000000001,1486.0463999999999,799.08719999999994,944.15279999999996,987.86519999999996,1028.424,1070.3843999999999,1111.644,1156.5827999999999,1164.4667999999999,1236.2112,1344.9228000000001,303.62159999999994,855.32640000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"MAwGUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,921.28919999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRc","Nigeria","DRcNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5256,10512,15768,21024,26280,31536,52560,52560,52560]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPOSE(TransRaw!BN36:DA59)"]

{"sheet":"TransRaw","index":12,"n_rows":440,"n_cols":137,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BA1+1","v":52},{"$f":"BB1+1","v":53},{"$f":"BC1+1","v":54},{"$f":"BD1+1","v":55},{"$f":"BE1+1","v":56},{"$f":"BF1+1","v":57},{"$f":"BG1+1","v":58},{"$f":"BH1+1","v":59},{"$f":"BI1+1","v":60},{"$f":"BJ1+1","v":61},null,null,"Lines"]
[null,"Line",{"$f":"C4&C3","v":"GHwCIw"},{"$f":"D4&D3","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","GHwTBw","CIwGHw","TBwGHw","GHwCIw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NGwNIw","NIwTBw","NIwBUw","NIwNGw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","NGwTBw","TBwGHw","TBwNGw","GHwTBw","MAwSEw",{"$f":"BB4&BB3","v":"SEwMAw"},{"$f":"BC4&BC3","v":"LIwCIw"},"CIwLIw","NGwTBw","TBwNGw","DRcNGw","00","00","00","00",null,null,"GHwCIw","GHwTBw","SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","DRcNGw",null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[null,"Importer",{"$f":"LEFT(RIGHT(C8,6),3)","v":"CIw"},{"$f":"LEFT(RIGHT(D8,6),3)","v":"TBw"},"MAw","BUw","TBw","NIw","GHw","GHw","SEw","CIw","NGw","NGw","TBw","GHw","GHw","CIw","LIw","GUw","SIw","GUw","CIw","LIw","LIw","SIw","GUw","GAw","GBw","GUw","SEw","SEw","GAw","GBw","NIw","TBw","BUw","NGw","NIw","NIw","BUw","MAw","CIw","MAw","GHw","BUw","MAw","GUw","TBw","GHw","NGw","TBw","SEw",{"$f":"LEFT(RIGHT(BB8,6),3)","v":"MAw"},{"$f":"LEFT(RIGHT(BC8,6),3)","v":"CIw"},"LIw","TBw","NGw","NGw","0","0","0","0"]
[null,"Exporter",{"$f":"LEFT(RIGHT(C8,9),3)","v":"GHw"},{"$f":"LEFT(RIGHT(D8,9),3)","v":"GHw"},"SEw","CIw","NGw","NGw","CIw","TBw","MAw","BUw","TBw","NIw","GHw","CIw","TBw","GHw","CIw","LIw","LIw","SIw","LIw","GUw","SIw","GUw","SEw","SEw","GAw","GBw","GUw","GAw","GBw","GUw","NGw","NIw","NIw","NIw","TBw","BUw","GHw","BUw","MAw","GUw","BUw","MAw","CIw","MAw","NGw","TBw","TBw","GHw","MAw",{"$f":"LEFT(RIGHT(BB8,9),3)","v":"SEw"},{"$f":"LEFT(RIGHT(BC8,9),3)","v":"LIw"},"CIw","NGw","TBw","DRc","0","0","0","0"]
[null,"Vintage",{"$f":"MID(C8,3,1)","v":"E"},{"$f":"MID(D8,3,1)","v":"E"},"E","E","E","E","E","E","E","E","E","E","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N",{"$f":"MID(BB8,3,1)","v":"N"},{"$f":"MID(BC8,3,1)","v":"N"},"N","N","N","N","","","",""]
[null,"Project",{"$f":"LEFT(RIGHT(C8,12),3)","v":"LEX"},{"$f":"LEFT(RIGHT(D8,12),3)","v":"LEX"},"LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","Dor","Dor","Dor","Dor","LSG","LSG","LSG","LSG","LSG","LSG","LSG","LSG","MVG","MVG","MVG","MVG","MVG","MVG","MVG","MVG","CoN","CoN","CoN","CoN","CoN","CoN","hub","hub","hub","hub","hub","hub","hub","hub","Dme","DMe","DMe","DMe","MVG",{"$f":"LEFT(RIGHT(BB8,12),3)","v":"MVS"},{"$f":"LEFT(RIGHT(BC8,12),3)","v":"ICI"},"ICI","GTB","GTB","Ing","0","0","0","0"]
[null,null,"TransmissionOutput",{"$f":"VLOOKUP(C7,RawAll!$A$1:$B$200,2,FALSE)","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Imports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$7+2,C$1)","v":"ELEXGHwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,D$1)","v":"ELEXGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,E$1)","v":"ELEXSEwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,F$1)","v":"ELEXCIwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,G$1)","v":"ELEXNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,H$1)","v":"ELEXNGwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,I$1)","v":"ELEXCIwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,J$1)","v":"ELEXTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,K$1)","v":"ELEXMAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,L$1)","v":"ELEXBUwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,M$1)","v":"ELEXTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,N$1)","v":"ELEXNIwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,O$1)","v":"ELNCDorGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,P$1)","v":"ELNCDorCIwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Q$1)","v":"ELNCDorTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,R$1)","v":"ELNCDorGHwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,S$1)","v":"ELNCCLSGCIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,T$1)","v":"ELNCCLSGLIwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,U$1)","v":"ELNCCLSGLIwSIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,V$1)","v":"ELNCCLSGSIwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,W$1)","v":"ELNCCLSGLIwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,X$1)","v":"ELNCCLSGGUwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Y$1)","v":"ELNCCLSGSIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Z$1)","v":"ELNCCLSGGUwSIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AA$1)","v":"ELNCOMVGSEwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AB$1)","v":"ELNCOMVGSEwGAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AC$1)","v":"ELNCOMVGGAwGBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AD$1)","v":"ELNCOMVGGBwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AE$1)","v":"ELNCOMVGGUwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AF$1)","v":"ELNCOMVGGAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AG$1)","v":"ELNCOMVGGBwGAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AH$1)","v":"ELNCOMVGGUwGBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AI$1)","v":"ELNUCoNNGwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AJ$1)","v":"ELNUCoNNIwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AK$1)","v":"ELNUCoNNIwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AL$1)","v":"ELNUCoNNIwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AM$1)","v":"ELNUCoNTBwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AN$1)","v":"ELNUCoNBUwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AO$1)","v":"ELNChubGHwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AP$1)","v":"ELNChubBUwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AQ$1)","v":"ELNChubMAwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AR$1)","v":"ELNUhubGUwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AS$1)","v":"ELNChubBUwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AT$1)","v":"ELNChubMAwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AU$1)","v":"ELNChubCIwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AV$1)","v":"ELNUhubMAwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AW$1)","v":"ELNUDmeNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AX$1)","v":"ELNUDMeTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AY$1)","v":"ELNUDMeTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AZ$1)","v":"ELNUDMeGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BA$1)","v":"ELNUOMVGMAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BB$1)","v":"ELNUOMVSSEwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BC$1)","v":"ELNULICILIwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BD$1)","v":"ELNULICICIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BE$1)","v":"ELNUNGTBNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BF$1)","v":"ELNUNGTBTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BG$1)","v":"ELNUIngDRcNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB2","v":"DRcNGw"},null,{"$f":"DD2","v":"BUw"},{"$f":"DE2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw",{"$f":"DO2","v":"SIw"},"TBw","Total"]
[4,{"$f":"OFFSET(RawAll!$C$1,$D$7+A9,0)","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,E$1)","v":21.36},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,F$1)","v":87.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,G$1)","v":223.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,H$1)","v":67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,K$1)","v":0.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BK$1)","v":0},null,{"$f":"B9","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C9:$BK9)","v":0},0,21.36,87.14,223.12,67,0,0,0.86,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"B9","v":2010},{"$f":"SUMIF($C$3:$BK$3,DD$2,$C9:$BK9)","v":87.14},0,0,0,0,0,0,21.36,67,0,0.86,0,223.12,{"$f":"SUM(DD9:DP9)","v":399.48}]
[{"$f":"A9+1","v":5},{"$f":"OFFSET(RawAll!$C$1,$D$7+A10,0)","v":2011},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,G$1)","v":531.17999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,H$1)","v":68.510000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,I$1)","v":124.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,K$1)","v":2.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,L$1)","v":34.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BK$1)","v":0},null,2011,0,0,0,0,531.17999999999995,68.510000000000005,124.2,309.47000000000003,2.8,34.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011,0,34.14,0,433.67,0,0,0,0,68.510000000000005,0,2.8,0,531.17999999999995,{"$f":"SUM(DD10:DP10)","v":1070.3}]
[{"$f":"A10+1","v":6},{"$f":"OFFSET(RawAll!$C$1,$D$7+A11,0)","v":2012},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,F$1)","v":40.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,G$1)","v":515.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,H$1)","v":68.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,I$1)","v":13.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,K$1)","v":14.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BK$1)","v":0},null,2012,0,0,0,40.82,515.35,68.7,13.13,309.47000000000003,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012,40.82,0,0,322.60000000000002,0,0,0,0,68.7,0,14.12,0,515.35,961.59]
[7,{"$f":"OFFSET(RawAll!$C$1,$D$7+A12,0)","v":2013},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,C$1)","v":28.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,H$1)","v":57.64},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,J$1)","v":119.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,K$1)","v":38.950000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Q$1)","v":378.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AO$1)","v":60.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AU$1)","v":101.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BK$1)","v":0},null,2013,28.12,0,0,0,685.04,57.64,0,497.74,38.950000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.1,0,0,0,0,0,101.56,0,0,2013,60.1,28.12,0,497.74,0,0,0,101.56,57.64,0,38.950000000000003,0,685.04,1469.15]
[8,{"$f":"OFFSET(RawAll!$C$1,$D$7+A13,0)","v":2014},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,F$1)","v":46.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,G$1)","v":327.10000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,H$1)","v":33.15},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,J$1)","v":132.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Q$1)","v":54.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AO$1)","v":0.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AU$1)","v":194.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BK$1)","v":0},null,2014,0,0,0,46.25,327.10000000000002,33.15,0,187.26999999999998,97.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.49,0,0,0,0,0,194.07,0,0,2014,46.74,0,0,187.26999999999998,0,0,0,194.07,33.15,0,97.81,0,327.10000000000002,886.14]
[9,{"$f":"OFFSET(RawAll!$C$1,$D$7+A14,0)","v":2015},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,D$1)","v":109.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,F$1)","v":26.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,H$1)","v":33.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,M$1)","v":342.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,O$1)","v":170.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,S$1)","v":37.549999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,V$1)","v":25.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,X$1)","v":3.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AO$1)","v":5.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AU$1)","v":162.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BK$1)","v":0},null,2015,0,279.74,0,26.56,0,33.81,0,0,97.81,0,342.71,0,37.549999999999997,0,0,25.37,0,3.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.72,0,0,0,0,0,162.82,0,0,2015,32.28,0,0,0,25.37,0,40.619999999999997,162.82,33.81,342.71,97.81,0,279.74,1015.1600000000001]
[10,{"$f":"OFFSET(RawAll!$C$1,$D$7+A15,0)","v":2016},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,D$1)","v":193.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,F$1)","v":160.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,H$1)","v":35.700000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,I$1)","v":325.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,K$1)","v":59.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,M$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,O$1)","v":444.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,S$1)","v":250.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,T$1)","v":186.75},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Z$1)","v":63.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AS$1)","v":123.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AU$1)","v":140.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BK$1)","v":0},null,2016,0,638.14,0,160.97,0,35.700000000000003,325.69,0,59.83,0,685.04,0,250.68,186.75,0,0,0,0,0,63.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123.12,0,140.82,0,0,2016,160.97,0,0,448.81,186.75,0,250.68,140.82,35.700000000000003,685.04,59.83,63.62,638.14,2670.3599999999997]
[11,{"$f":"OFFSET(RawAll!$C$1,$D$7+A16,0)","v":2017},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,D$1)","v":220.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,F$1)","v":37.18},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,H$1)","v":37.57},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,K$1)","v":6.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,M$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,O$1)","v":398.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,P$1)","v":521.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,S$1)","v":188.84},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,T$1)","v":187.11},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Z$1)","v":57.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AB$1)","v":12.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AH$1)","v":4.6900000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AU$1)","v":86.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BK$1)","v":0},null,2017,0,618.20000000000005,0,37.18,0,37.57,521.29,0,6.04,0,685.04,0,188.84,187.11,0,0,0,0,0,57.41,0,12.7,0,0,0,0,0,4.6900000000000004,0,0,0,0,0,0,0,0,0,0,86.4,0,0,2017,37.18,0,12.7,521.29,187.11,4.6900000000000004,188.84,86.4,37.57,685.04,6.04,57.41,618.20000000000005,2442.4700000000003]
[12,{"$f":"OFFSET(RawAll!$C$1,$D$7+A17,0)","v":2018},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,D$1)","v":160.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,F$1)","v":39.909999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,H$1)","v":1.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,K$1)","v":60.46},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,M$1)","v":476.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,N$1)","v":6.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,O$1)","v":317.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,P$1)","v":476.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,S$1)","v":163.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,T$1)","v":161.47999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Z$1)","v":35.6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AB$1)","v":5.84},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AG$1)","v":9.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AH$1)","v":0.01},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AU$1)","v":100.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BK$1)","v":0},null,2018,0,478.12,0,39.909999999999997,0,1.44,476.37,0,60.46,0,476.29,6.04,163.62,161.47999999999999,0,0,0,0,0,35.6,0,5.84,0,0,0,0,9.31,0.01,0,0,0,0,0,0,0,0,0,0,100.07,0,0,2018,39.909999999999997,0,15.15,476.37,161.47999999999999,0.01,163.62,100.07,1.44,482.33000000000004,60.46,35.6,478.12,2014.56]
[13,{"$f":"OFFSET(RawAll!$C$1,$D$7+A18,0)","v":2019},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,F$1)","v":42.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,G$1)","v":132.24},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,H$1)","v":3.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,K$1)","v":86.74},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,P$1)","v":205.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,S$1)","v":336.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,T$1)","v":329.18},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Z$1)","v":136.94999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AB$1)","v":10.67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AG$1)","v":6.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AH$1)","v":2.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AU$1)","v":137.6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BK$1)","v":0},null,2019,0,0,0,42.81,132.24,3.05,205.54,0,86.74,0,0,0,336.29,329.18,0,0,0,0,0,136.94999999999999,0,10.67,0,0,0,0,6.73,2.17,0,0,0,0,0,0,0,0,0,0,137.6,0,0,2019,42.81,0,17.399999999999999,205.54,329.18,2.17,336.29,137.6,3.05,0,86.74,136.94999999999999,132.24,1429.97]
[14,{"$f":"OFFSET(RawAll!$C$1,$D$7+A19,0)","v":2020},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,F$1)","v":45.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,G$1)","v":493.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,H$1)","v":11.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,J$1)","v":129.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,P$1)","v":117.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Q$1)","v":212.36},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,S$1)","v":334.52},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,T$1)","v":302.79000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Z$1)","v":165.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AE$1)","v":0.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AG$1)","v":19.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AH$1)","v":50.92},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AU$1)","v":164.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C19:$BK19)","v":0},0,0,45.89,493.33,11.06,117.78,342.02,97.81,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C19:$BK19)","v":0},0,334.52,302.79000000000002,0,0,0,0,0,165.54,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C19:$BK19)","v":0},0,0,0,0.49,0,19.95,50.92,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C19:$BK19)","v":0},0,0,0,0,0,0,0,164.48,0,0,2020,{"$f":"SUMIF($C$3:$BK$3,DD$2,$C19:$BK19)","v":45.89},0,19.95,459.8,302.79000000000002,50.92,334.52,164.48,11.06,0,98.3,165.54,493.33,2146.58]
[15,{"$f":"OFFSET(RawAll!$C$1,$D$7+A20,0)","v":2021},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,F$1)","v":49.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,G$1)","v":379.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,H$1)","v":18.91},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,J$1)","v":120.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,K$1)","v":80.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,P$1)","v":340.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Q$1)","v":100.24},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,S$1)","v":54.01},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,T$1)","v":27.92},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Z$1)","v":166.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AB$1)","v":18.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AE$1)","v":2.42},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AG$1)","v":3.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AH$1)","v":35.299999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AU$1)","v":162.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BK$1)","v":0},null,2021,0,0,0,49.13,379.02,18.91,340.48,220.58999999999997,80.47,0,0,0,54.01,27.92,0,0,0,0,0,166.47,0,18.45,0,0,2.42,0,3.41,35.299999999999997,0,0,0,0,0,0,0,0,0,0,162.34,0,0,2021,49.13,0,21.86,561.07000000000005,27.92,35.299999999999997,54.01,162.34,18.91,0,82.89,166.47,379.02,1558.9199999999998]
[16,{"$f":"OFFSET(RawAll!$C$1,$D$7+A21,0)","v":2022},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,F$1)","v":52.6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,G$1)","v":311.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,H$1)","v":19.98},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,J$1)","v":106.09},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,P$1)","v":415.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Q$1)","v":38.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,W$1)","v":8.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,X$1)","v":35.630000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Z$1)","v":169.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AE$1)","v":86.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AG$1)","v":24.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AH$1)","v":57.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AU$1)","v":87.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BK$1)","v":0},null,2022,0,0,0,52.6,311.89,19.98,415.62,144.56,0,0,0,0,0,0,0,0,8.66,35.630000000000003,0,169.43,0,0,0,0,86.62,0,24.43,57.43,0,0,0,0,0,0,0,0,0,0,87.3,0,0,2022,52.6,8.66,24.43,560.18000000000006,0,57.43,35.630000000000003,87.3,19.98,0,86.62,169.43,311.89,1414.15]
[17,{"$f":"OFFSET(RawAll!$C$1,$D$7+A22,0)","v":2023},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,F$1)","v":56.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,G$1)","v":187.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,H$1)","v":27.24},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,J$1)","v":8.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,P$1)","v":508.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Q$1)","v":3.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,W$1)","v":188.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,X$1)","v":221.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Z$1)","v":170.19},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AE$1)","v":113.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AG$1)","v":25.21},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AH$1)","v":58.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AU$1)","v":103.15},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BK$1)","v":0},null,2023,0,0,0,56.33,187.1,27.24,508.55,11.8,0,0,0,0,0,0,0,0,188.41,221.61,0,170.19,0,0,0,0,113.72,0,25.21,58.83,0,0,0,0,0,0,0,0,0,0,103.15,0,0,2023,56.33,188.41,25.21,520.35,0,58.83,221.61,103.15,27.24,0,113.72,170.19,187.1,1672.14]
[18,{"$f":"OFFSET(RawAll!$C$1,$D$7+A23,0)","v":2024},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,D$1)","v":73.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,F$1)","v":60.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,G$1)","v":31.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,H$1)","v":34.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,O$1)","v":82.27},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,P$1)","v":395.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,W$1)","v":149.63999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,X$1)","v":183.64},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Z$1)","v":170.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AE$1)","v":136.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AG$1)","v":26.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AH$1)","v":60.38},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AU$1)","v":107.92},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BK$1)","v":0},null,2024,0,156,0,60.29,31.05,34.4,395.34,0,0,0,0,0,0,0,0,0,149.63999999999999,183.64,0,170.78,0,0,0,0,136.03,0,26.07,60.38,0,0,0,0,0,0,0,0,0,0,107.92,0,0,2024,60.29,149.63999999999999,26.07,395.34,0,60.38,183.64,107.92,34.4,0,136.03,170.78,187.05,1511.5399999999997]
[19,{"$f":"OFFSET(RawAll!$C$1,$D$7+A24,0)","v":2025},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,F$1)","v":64.400000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,G$1)","v":400.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,H$1)","v":43.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,P$1)","v":272.60000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Q$1)","v":195.79},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,W$1)","v":102.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,X$1)","v":136.88999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Z$1)","v":171.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AE$1)","v":163.05000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AG$1)","v":27.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AH$1)","v":62.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AU$1)","v":112.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BG$1)","v":600},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BK$1)","v":0},null,2025,0,0,0,64.400000000000006,400.56,43.26,272.60000000000002,195.79,0,0,0,0,0,0,0,0,102.4,136.88999999999999,0,171.7,0,0,0,0,163.05000000000001,0,27.02,62.12,0,0,0,0,0,0,0,0,0,0,112.35,0,600,2025,64.400000000000006,102.4,27.02,468.39,0,62.12,136.88999999999999,112.35,43.26,600,163.05000000000001,171.7,400.56,2352.14]
[20,{"$f":"OFFSET(RawAll!$C$1,$D$7+A25,0)","v":2026},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,F$1)","v":68.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,H$1)","v":52.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,J$1)","v":101.53},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,P$1)","v":250.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Q$1)","v":388.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,W$1)","v":175.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,X$1)","v":214.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Z$1)","v":46.23},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AE$1)","v":192.38},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AF$1)","v":1.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AG$1)","v":29.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AH$1)","v":65.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AU$1)","v":116.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AW$1)","v":19.190000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BE$1)","v":8.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BG$1)","v":1200},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BK$1)","v":0},null,2026,0,0,0,68.69,713.12,52.43,250.82,489.84000000000003,0,0,0,0,0,0,0,0,175.81,214.35,0,46.23,0,0,0,0,192.38,1.94,29.99,65.95,0,0,0,0,0,0,0,0,0,0,116.94,0,1200,2026,68.69,175.81,29.99,740.66000000000008,0,65.95,214.35,116.94,52.43,1200,194.32,46.23,713.12,3618.4900000000002]
[21,{"$f":"OFFSET(RawAll!$C$1,$D$7+A26,0)","v":2027},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,F$1)","v":73.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,H$1)","v":56.28},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,J$1)","v":123.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,P$1)","v":294.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Q$1)","v":358.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,W$1)","v":165.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,X$1)","v":206.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Y$1)","v":0.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Z$1)","v":49.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AE$1)","v":185.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AF$1)","v":0.52},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AG$1)","v":29.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AH$1)","v":66.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AU$1)","v":121.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AW$1)","v":19.190000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BE$1)","v":8.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BG$1)","v":1800},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BK$1)","v":0},null,2027,0,0,0,73.08,713.12,56.28,294.41000000000003,482.59,0,0,0,0,0,0,0,0,165.68,206.17,0.03,49.14,0,0,0,0,185.12,0.52,29.59,66.33,0,0,0,0,0,0,0,0,0,0,121.44,0,1800,2027,73.08,165.68,29.59,777,0,66.33,206.2,121.44,56.28,1800,185.64000000000001,49.14,713.12,4243.5]
[22,{"$f":"OFFSET(RawAll!$C$1,$D$7+A27,0)","v":2028},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,F$1)","v":77.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,H$1)","v":54.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,J$1)","v":145.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,P$1)","v":311.18},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Q$1)","v":310.45999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,W$1)","v":132.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,X$1)","v":172.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Z$1)","v":50.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AE$1)","v":203.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AF$1)","v":2.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AG$1)","v":32.76},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AH$1)","v":70.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AU$1)","v":126.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BE$1)","v":8.89},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BG$1)","v":2400},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BK$1)","v":0},null,2028,0,0,0,77.69,693.93,54.43,311.18,456.4,0,0,0,0,0,0,0,0,132.32,172.47,0,50.61,0,0,0,0,203.05,2.58,32.76,70.45,0,0,0,0,0,0,0,0,0,0,126.35,0,2400,2028,77.69,132.32,32.76,767.57999999999993,0,70.45,172.47,126.35,54.43,2400,205.63000000000002,50.61,693.93,4784.22]
[23,{"$f":"OFFSET(RawAll!$C$1,$D$7+A28,0)","v":2029},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,E$1)","v":4.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,F$1)","v":82.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,H$1)","v":60.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,J$1)","v":49.18},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,P$1)","v":202.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Q$1)","v":391.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,W$1)","v":91.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,X$1)","v":131.74},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Y$1)","v":0.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Z$1)","v":53.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AE$1)","v":217.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AF$1)","v":10.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AG$1)","v":41.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AH$1)","v":80.53},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AU$1)","v":127.21},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AW$1)","v":0.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BE$1)","v":0.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BG$1)","v":3000},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BK$1)","v":0},null,2029,0,0,4.3,82.56,686.24,60.37,202.88,441.14,0,0,0,0,0,0,0,0,91.04,131.74,0.33,53.35,0,0,0,0,217.17,10.14,41.65,80.53,0,0,0,0,0,0,0,0,0,0,127.21,0,3000,2029,82.56,91.04,41.65,644.02,0,80.53,132.07000000000002,131.51,60.37,3000,227.31,53.35,686.24,5230.6500000000005]
[24,{"$f":"OFFSET(RawAll!$C$1,$D$7+A29,0)","v":2030},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,E$1)","v":0.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,F$1)","v":48.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,H$1)","v":90.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,J$1)","v":259.45999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,P$1)","v":6.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Q$1)","v":620.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,W$1)","v":64.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,X$1)","v":106.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Y$1)","v":0.67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Z$1)","v":53.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AE$1)","v":220.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AF$1)","v":18.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AG$1)","v":51.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AH$1)","v":91.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AK$1)","v":24.09},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AO$1)","v":14.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AU$1)","v":135.05000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AW$1)","v":120.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BE$1)","v":327.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BG$1)","v":3600},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BK$1)","v":0},null,2030,0,0,0.1,48.3,1133.1199999999999,90.22,6.35,880.31,0,0,0,0,0,0,0,0,64.55,106.9,0.67,53.73,0,0,0,0,220.43,18.63,51.31,91.25,0,24.09,0,0,14.66,0,0,0,0,0,135.05000000000001,0,3600,2030,87.05,64.55,51.31,886.66000000000008,0,91.25,107.57000000000001,135.15,90.22,3600,239.06,53.73,1133.1199999999999,6539.67]
[25,{"$f":"OFFSET(RawAll!$C$1,$D$7+A30,0)","v":2031},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,F$1)","v":9.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,H$1)","v":159.38999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,K$1)","v":4.8099999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,P$1)","v":0.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Q$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,R$1)","v":530.80999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,W$1)","v":23.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,X$1)","v":69.67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Y$1)","v":1.1299999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Z$1)","v":65.099999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AE$1)","v":222.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AF$1)","v":24.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AG$1)","v":58.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AH$1)","v":99.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AJ$1)","v":18.489999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AK$1)","v":70.42},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AM$1)","v":1.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AO$1)","v":12.15},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AU$1)","v":146.93},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AW$1)","v":642.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AX$1)","v":455.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BE$1)","v":327.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BG$1)","v":6000},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BK$1)","v":0},null,2031,530.80999999999995,0,0,9.99,1655.39,159.38999999999999,0.32,1417.15,4.8099999999999996,0,0,0,0,0,0,0,23.5,69.67,1.1299999999999999,65.099999999999994,0,0,0,0,222.41,24.59,58.58,99.81,18.489999999999998,70.42,1.62,0,12.15,0,0,0,0,0,146.93,0,6000,2031,92.56,554.30999999999995,58.58,1417.47,0,99.81,70.8,146.93,161.01,6000,251.81,65.099999999999994,1673.8799999999999,10592.26]
[26,{"$f":"OFFSET(RawAll!$C$1,$D$7+A31,0)","v":2040},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,E$1)","v":7.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,F$1)","v":79.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,G$1)","v":634.92999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,H$1)","v":75.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,I$1)","v":0.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,J$1)","v":211.27},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,P$1)","v":129.76},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Q$1)","v":377.52},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,S$1)","v":51.79},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,W$1)","v":54.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,X$1)","v":37.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Y$1)","v":3.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Z$1)","v":0.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AC$1)","v":39.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AD$1)","v":67.709999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AE$1)","v":103.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AF$1)","v":55.53},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AG$1)","v":80.27},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AH$1)","v":123.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AI$1)","v":14.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AJ$1)","v":4.91},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AK$1)","v":30.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AQ$1)","v":18.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AR$1)","v":140.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AS$1)","v":144.16999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AT$1)","v":0.76},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AU$1)","v":33.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AW$1)","v":323.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AX$1)","v":195.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BA$1)","v":34.520000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BB$1)","v":41.05},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BC$1)","v":2.0499999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BE$1)","v":164.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BG$1)","v":6000},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BK$1)","v":0},null,2040,0,0,48.36,79.97,1122.9299999999998,90.69,130.23999999999998,783.92,34.520000000000003,0,0,0,51.79,0,0,0,56.11,37.29,3.78,0.34,0,0,39.39,67.709999999999994,103.4,55.53,80.27,123.77,4.91,30.49,0,0,0,0,18.62,140.54,144.16999999999999,0.76,33.17,0,6000,2040,111.22,74.73,80.27,1058.33,67.709999999999994,163.16,92.86,222.07,90.69,6000,193.45000000000002,0.34,1127.8399999999999,9282.67]
[27,{"$f":"OFFSET(RawAll!$C$1,$D$7+A32,0)","v":2050},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,E$1)","v":37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,F$1)","v":121.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,H$1)","v":168.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,I$1)","v":65.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,K$1)","v":29.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,L$1)","v":158.75},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,P$1)","v":289},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Q$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,R$1)","v":47.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,S$1)","v":36.369999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,W$1)","v":145.72999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,X$1)","v":138.09},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Y$1)","v":84.36},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Z$1)","v":73.98},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AA$1)","v":16.670000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AB$1)","v":1.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AC$1)","v":73.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AD$1)","v":126.3},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AE$1)","v":114.11},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AF$1)","v":26.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AG$1)","v":71.989999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AH$1)","v":112.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AI$1)","v":460.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AJ$1)","v":405.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AK$1)","v":170.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AO$1)","v":168.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AP$1)","v":33.909999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AQ$1)","v":22.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AR$1)","v":158.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AS$1)","v":315.04000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AU$1)","v":93.44},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AV$1)","v":100.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AW$1)","v":642.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AX$1)","v":460.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BA$1)","v":98.55},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BB$1)","v":179.23},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BC$1)","v":115.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BE$1)","v":327.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BG$1)","v":6000},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BK$1)","v":0},null,2050,47.77,0,216.23,121.2,1655.39,629.24,354.08,1422.24,127.75,158.75,0,0,36.369999999999997,0,0,0,261.40999999999997,138.09,84.36,73.98,16.670000000000002,1.03,73.08,126.3,114.11,26.71,71.989999999999995,112.07,405.58,170.55,0,0,168.5,33.909999999999997,22.25,158.62,315.04000000000002,0,93.44,100.86,6000,2050,460.25,490.18,73.02,2091.36,243.82999999999998,185.14999999999998,258.82,502.20000000000005,629.24,6000,268.57,73.98,2060.9700000000003,{"$f":"SUM(DD32:DP32)","v":13337.57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE29*8.76","v":565.45799999999997}]
[null,null,"TransmissionInput",{"$f":"VLOOKUP(C34,RawAll!$A$1:$B$200,2,FALSE)","v":81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$34+2,C$1)","v":"ELEXGHwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,D$1)","v":"ELEXGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,E$1)","v":"ELEXSEwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,F$1)","v":"ELEXCIwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,G$1)","v":"ELEXNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,H$1)","v":"ELEXNGwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,I$1)","v":"ELEXCIwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,J$1)","v":"ELEXTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,K$1)","v":"ELEXMAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,L$1)","v":"ELEXBUwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,M$1)","v":"ELEXTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,N$1)","v":"ELEXNIwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,O$1)","v":"ELNCDorGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,P$1)","v":"ELNCDorCIwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Q$1)","v":"ELNCDorTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,R$1)","v":"ELNCDorGHwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,S$1)","v":"ELNCCLSGCIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,T$1)","v":"ELNCCLSGLIwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,U$1)","v":"ELNCCLSGLIwSIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,V$1)","v":"ELNCCLSGSIwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,W$1)","v":"ELNCCLSGLIwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,X$1)","v":"ELNCCLSGGUwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Y$1)","v":"ELNCCLSGSIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Z$1)","v":"ELNCCLSGGUwSIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AA$1)","v":"ELNCOMVGSEwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AB$1)","v":"ELNCOMVGSEwGAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AC$1)","v":"ELNCOMVGGAwGBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AD$1)","v":"ELNCOMVGGBwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AE$1)","v":"ELNCOMVGGUwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AF$1)","v":"ELNCOMVGGAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AG$1)","v":"ELNCOMVGGBwGAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AH$1)","v":"ELNCOMVGGUwGBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AI$1)","v":"ELNUCoNNGwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AJ$1)","v":"ELNUCoNNIwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AK$1)","v":"ELNUCoNNIwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AL$1)","v":"ELNUCoNNIwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AM$1)","v":"ELNUCoNTBwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AN$1)","v":"ELNUCoNBUwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AO$1)","v":"ELNChubGHwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AP$1)","v":"ELNChubBUwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AQ$1)","v":"ELNChubMAwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AR$1)","v":"ELNUhubGUwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AS$1)","v":"ELNChubBUwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AT$1)","v":"ELNChubMAwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AU$1)","v":"ELNChubCIwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AV$1)","v":"ELNUhubMAwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AW$1)","v":"ELNUDmeNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AX$1)","v":"ELNUDMeTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AY$1)","v":"ELNUDMeTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AZ$1)","v":"ELNUDMeGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BA$1)","v":"ELNUOMVGMAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BB$1)","v":"ELNUOMVSSEwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BC$1)","v":"ELNULICILIwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BD$1)","v":"ELNULICICIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BE$1)","v":"ELNUNGTBNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BF$1)","v":"ELNUNGTBTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB8","v":"DRcNGw"},null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw","Total","Avg losses"]
[{"$f":"A9","v":4},{"$f":"B9","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,E$1)","v":22.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,F$1)","v":90.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,G$1)","v":228.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,H$1)","v":68.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,K$1)","v":0.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BK$1)","v":0},null,{"$f":"B36","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C36:$BK36)","v":0},0,22.6,90.28,228.84,68.8,0,0,0.91,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DB9","v":0},{"$f":"B36","v":2010},{"$f":"SUMIF($C$4:$BK$4,DD$2,$C36:$BK36)","v":0},90.28,0,0,0,0,0,0.91,0,297.64,22.6,0,0,{"$f":"SUM(DD36:DP36)","v":411.43},{"$f":"DB90/DQ36","v":2.9045038038062364E-2}]
[{"$f":"A10","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,G$1)","v":544.79999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,H$1)","v":70.349999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,I$1)","v":128.08000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,K$1)","v":2.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,L$1)","v":35.369999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BK$1)","v":0},null,2011,0,0,0,0,544.79999999999995,70.349999999999994,128.08000000000001,317.41000000000003,2.96,35.369999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB10","v":0},2011,35.369999999999997,128.08000000000001,0,0,0,0,0,2.96,0,615.15,0,0,317.41000000000003,{"$f":"SUM(DD37:DP37)","v":1098.97},2.6088064278369745E-2]
[6,2012,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,F$1)","v":42.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,G$1)","v":528.55999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,H$1)","v":70.55},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,I$1)","v":13.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,K$1)","v":14.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BK$1)","v":0},null,2012,0,0,0,42.3,528.55999999999995,70.55,13.54,317.41000000000003,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012,0,55.839999999999996,0,0,0,0,0,14.93,0,599.1099999999999,0,0,317.41000000000003,987.29,2.6030852130579579E-2]
[7,2013,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,C$1)","v":29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,H$1)","v":59.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,J$1)","v":122.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,K$1)","v":41.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Q$1)","v":387.71},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AO$1)","v":61.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AU$1)","v":106.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BK$1)","v":0},null,2013,29,0,0,0,702.61,59.19,0,510.5,41.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,61.64,0,0,0,0,0,106.12,0,0,2013,0,106.12,0,90.64,0,0,0,41.2,0,761.8,0,0,510.5,1510.26,2.7220478593089955E-2]
[8,2014,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,F$1)","v":47.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,G$1)","v":335.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,H$1)","v":34.049999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,J$1)","v":136.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Q$1)","v":55.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AO$1)","v":0.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AU$1)","v":202.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BK$1)","v":0},null,2014,0,0,0,47.92,335.49,34.049999999999997,0,192.07999999999998,103.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.51,0,0,0,0,0,202.79,0,0,2014,0,250.70999999999998,0,0.51,0,0,0,103.46,0,369.54,0,0,192.07999999999998,916.3,3.2914984175488354E-2]
[9,2015,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,D$1)","v":111.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,F$1)","v":27.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,H$1)","v":34.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,M$1)","v":351.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,O$1)","v":174.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,S$1)","v":38.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,V$1)","v":26.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,X$1)","v":3.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AO$1)","v":5.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AU$1)","v":170.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BK$1)","v":0},null,2015,0,286.91000000000003,0,27.52,0,34.72,0,0,103.46,0,351.5,0,38.51,0,0,26.02,0,3.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.87,0,0,0,0,0,170.14,0,0,2015,0,236.17,0,292.78000000000003,3.15,0,0,103.46,0,34.72,0,26.02,351.5,1047.8000000000002,3.1150983012025204E-2]
[10,2016,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,D$1)","v":198.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,F$1)","v":166.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,H$1)","v":36.659999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,I$1)","v":335.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,K$1)","v":63.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,M$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,O$1)","v":455.71},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,S$1)","v":257.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,T$1)","v":191.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Z$1)","v":65.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AS$1)","v":126.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AU$1)","v":147.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BK$1)","v":0},null,2016,0,654.5,0,166.77,0,36.659999999999997,335.87,0,63.28,0,702.61,0,257.11,191.54,0,0,0,0,0,65.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,126.28,0,147.15,0,0,2016,126.28,906.9,0,654.5,65.25,0,191.54,63.28,0,36.659999999999997,0,0,702.61,2747.02,2.7906604247511881E-2]
[11,2017,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,D$1)","v":225.71},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,F$1)","v":38.520000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,H$1)","v":38.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,K$1)","v":6.39},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,M$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,O$1)","v":408.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,P$1)","v":531.91999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,S$1)","v":193.69},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,T$1)","v":191.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Z$1)","v":58.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AB$1)","v":13.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AH$1)","v":4.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AU$1)","v":90.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BK$1)","v":0},null,2017,0,634.04999999999995,0,38.520000000000003,0,38.58,531.91999999999996,0,6.39,0,702.61,0,193.69,191.91,0,0,0,0,0,58.88,0,13.03,0,0,0,0,0,4.99,0,0,0,0,0,0,0,0,0,0,90.28,0,0,2017,0,854.40999999999985,0,634.04999999999995,63.870000000000005,0,191.91,6.39,0,38.58,13.03,0,702.61,2504.85,2.4903686847515791E-2]
[12,2018,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,D$1)","v":165.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,F$1)","v":41.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,H$1)","v":1.48},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,K$1)","v":63.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,M$1)","v":488.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,N$1)","v":6.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,O$1)","v":325.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,P$1)","v":486.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,S$1)","v":167.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,T$1)","v":165.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Z$1)","v":36.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AB$1)","v":5.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AG$1)","v":9.59},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AH$1)","v":0.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AU$1)","v":104.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BK$1)","v":0},null,2018,0,490.38,0,41.35,0,1.48,486.1,0,63.95,0,488.5,6.2,167.81,165.62,0,0,0,0,0,36.51,0,5.99,0,0,0,0,9.59,0.01,0,0,0,0,0,0,0,0,0,0,104.57,0,0,2018,0,799.82999999999993,0,490.38,36.519999999999996,9.59,165.62,63.95,6.2,1.48,5.99,0,488.5,2068.0600000000004,2.5869655619276035E-2]
[13,2019,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,F$1)","v":44.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,G$1)","v":135.63},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,H$1)","v":3.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,K$1)","v":91.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,P$1)","v":209.73},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,S$1)","v":344.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,T$1)","v":337.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Z$1)","v":140.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AB$1)","v":10.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AG$1)","v":6.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AH$1)","v":2.31},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AU$1)","v":143.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BK$1)","v":0},null,2019,0,0,0,44.36,135.63,3.13,209.73,0,91.75,0,0,0,344.92,337.62,0,0,0,0,0,140.46,0,10.95,0,0,0,0,6.93,2.31,0,0,0,0,0,0,0,0,0,0,143.79,0,0,2019,0,742.8,0,0,142.77000000000001,6.93,337.62,91.75,0,138.76,10.95,0,0,1471.58,2.8275730847116706E-2]
[14,2020,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,F$1)","v":47.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,G$1)","v":505.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,H$1)","v":11.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,J$1)","v":132.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,P$1)","v":120.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Q$1)","v":217.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,S$1)","v":343.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,T$1)","v":310.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Z$1)","v":169.78},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AE$1)","v":0.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AG$1)","v":20.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AH$1)","v":54.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AU$1)","v":171.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C46:$BK46)","v":0},0,0,47.54,505.97,11.35,120.19,350.8,103.46,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C46:$BK46)","v":0},0,343.1,310.56,0,0,0,0,0,169.78,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C46:$BK46)","v":0},0,0,0,0.54,0,20.54,54.12,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C46:$BK46)","v":0},0,0,0,0,0,0,0,171.87,0,0,2020,{"$f":"SUMIF($C$4:$BK$4,DD$2,$C46:$BK46)","v":0},682.7,0,0,224.44,20.54,310.56,103.46,0,517.32000000000005,0,0,350.8,2209.8200000000002,2.8617715470038326E-2]
[15,2021,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,F$1)","v":50.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,G$1)","v":388.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,H$1)","v":19.420000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,J$1)","v":123.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,K$1)","v":85.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,P$1)","v":347.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Q$1)","v":102.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,S$1)","v":55.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,T$1)","v":28.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Z$1)","v":170.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AB$1)","v":18.920000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AE$1)","v":2.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AG$1)","v":3.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AH$1)","v":37.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AU$1)","v":169.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BK$1)","v":0},null,2021,0,0,0,50.9,388.74,19.420000000000002,347.43,226.24,85.12,0,0,0,55.4,28.64,0,0,0,0,0,170.74,0,18.920000000000002,0,0,2.67,0,3.51,37.51,0,0,0,0,0,0,0,0,0,0,169.64,0,0,2021,0,623.36999999999989,0,0,210.92,3.51,28.64,85.12,0,408.16,18.920000000000002,0,226.24,1604.8799999999999,2.8637655151787084E-2]
[16,2022,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,F$1)","v":54.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,G$1)","v":319.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,H$1)","v":20.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,J$1)","v":108.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,P$1)","v":424.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Q$1)","v":39.450000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,W$1)","v":8.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,X$1)","v":36.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Z$1)","v":173.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AE$1)","v":95.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AG$1)","v":25.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AH$1)","v":61.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AU$1)","v":91.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BK$1)","v":0},null,2022,0,0,0,54.5,319.89,20.51,424.11,148.26,0,0,0,0,0,0,0,0,8.89,36.54,0,173.77,0,0,0,0,95.61,0,25.16,61.03,0,0,0,0,0,0,0,0,0,0,91.22,0,0,2022,0,569.83000000000004,0,0,366.95000000000005,25.16,8.89,0,0,340.4,0,0,148.26,1459.49,3.1065646218884677E-2]
[17,2023,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,F$1)","v":58.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,G$1)","v":191.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,H$1)","v":27.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,J$1)","v":8.3800000000000008},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,P$1)","v":518.91999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Q$1)","v":3.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,W$1)","v":193.24},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,X$1)","v":227.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Z$1)","v":174.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AE$1)","v":125.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AG$1)","v":25.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AH$1)","v":62.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AU$1)","v":107.78},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BK$1)","v":0},null,2023,0,0,0,58.36,191.9,27.97,518.91999999999996,12.100000000000001,0,0,0,0,0,0,0,0,193.24,227.29,0,174.56,0,0,0,0,125.52,0,25.97,62.52,0,0,0,0,0,0,0,0,0,0,107.78,0,0,2023,0,685.06,0,0,589.89,25.97,193.24,0,0,219.87,0,0,12.100000000000001,1726.1299999999997,3.1278061327941677E-2]
[18,2024,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,D$1)","v":75.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,F$1)","v":62.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,G$1)","v":31.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,H$1)","v":35.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,O$1)","v":84.37},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,P$1)","v":403.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,W$1)","v":153.47999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,X$1)","v":188.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Z$1)","v":175.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AE$1)","v":150.13999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AG$1)","v":26.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AH$1)","v":64.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AU$1)","v":112.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BK$1)","v":0},null,2024,0,159.99,0,62.46,31.85,35.32,403.41,0,0,0,0,0,0,0,0,0,153.47999999999999,188.35,0,175.16,0,0,0,0,150.13999999999999,0,26.84,64.16,0,0,0,0,0,0,0,0,0,0,112.77,0,0,2024,0,578.64,0,159.99,577.80999999999995,26.84,153.47999999999999,0,0,67.17,0,0,0,1563.93,3.3498941768493495E-2]
[19,2025,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,F$1)","v":66.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,G$1)","v":410.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,H$1)","v":44.42},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,P$1)","v":278.16000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Q$1)","v":200.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,W$1)","v":105.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,X$1)","v":140.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Z$1)","v":176.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AE$1)","v":179.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AG$1)","v":27.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AH$1)","v":66.010000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AU$1)","v":117.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BK$1)","v":0},null,2025,0,0,0,66.72,410.83,44.42,278.16000000000003,200.81,0,0,0,0,0,0,0,0,105.02,140.4,0,176.11,0,0,0,0,179.97,0,27.83,66.010000000000005,0,0,0,0,0,0,0,0,0,0,117.4,0,600,2025,0,462.28,0,0,562.49,27.83,105.02,0,0,455.25,0,0,200.81,1813.6799999999998,3.3931013188655129E-2]
[20,2026,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,F$1)","v":71.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,H$1)","v":53.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,J$1)","v":104.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,P$1)","v":255.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Q$1)","v":398.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,W$1)","v":180.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,X$1)","v":219.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Z$1)","v":47.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AE$1)","v":212.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AF$1)","v":1.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AG$1)","v":30.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AH$1)","v":70.09},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AU$1)","v":122.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AW$1)","v":20.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BE$1)","v":9.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BK$1)","v":0},null,2026,0,0,0,71.16,731.79,53.84,255.93,502.39,0,0,0,0,0,0,0,0,180.32,219.85,0,47.41,0,0,0,0,212.34,1.99,30.89,70.09,0,0,0,0,0,0,0,0,0,0,122.19,0,1200,2026,0,449.28000000000003,1.99,0,549.69000000000005,30.89,180.32,0,0,785.63,0,0,502.39,2500.19,3.2677516508745307E-2]
[21,2027,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,F$1)","v":75.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,H$1)","v":57.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,J$1)","v":126.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,P$1)","v":300.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Q$1)","v":367.98},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,W$1)","v":169.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,X$1)","v":211.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Y$1)","v":0.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Z$1)","v":50.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AE$1)","v":204.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AF$1)","v":0.53},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AG$1)","v":30.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AH$1)","v":70.489999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AU$1)","v":126.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AW$1)","v":20.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BE$1)","v":9.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BK$1)","v":0},null,2027,0,0,0,75.72,731.79,57.79,300.41000000000003,494.96000000000004,0,0,0,0,0,0,0,0,169.93,211.46,0.03,50.4,0,0,0,0,204.33,0.53,30.47,70.489999999999995,0,0,0,0,0,0,0,0,0,0,126.9,0,1800,2027,0,503.03,0.53,0,536.68000000000006,30.47,169.93,0,0,789.57999999999993,0,0.03,494.96000000000004,2525.21,3.2357704903750596E-2]
[22,2028,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,F$1)","v":80.489999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,H$1)","v":55.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,J$1)","v":149.69},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,P$1)","v":317.52999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Q$1)","v":318.42},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,W$1)","v":135.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,X$1)","v":176.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Z$1)","v":51.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AE$1)","v":224.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AF$1)","v":2.65},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AG$1)","v":33.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AH$1)","v":74.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AU$1)","v":132.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BE$1)","v":9.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BK$1)","v":0},null,2028,0,0,0,80.489999999999995,711.77,55.89,317.52999999999997,468.11,0,0,0,0,0,0,0,0,135.72,176.9,0,51.91,0,0,0,0,224.12,2.65,33.74,74.86,0,0,0,0,0,0,0,0,0,0,132.03,0,2400,2028,0,530.04999999999995,2.65,0,527.79,33.74,135.72,0,0,767.66,0,0,468.11,2465.7199999999998,3.3053225832616863E-2]
[23,2029,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,E$1)","v":4.55},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,F$1)","v":85.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,H$1)","v":62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,J$1)","v":50.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,P$1)","v":207.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Q$1)","v":402.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,W$1)","v":93.37},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,X$1)","v":135.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Y$1)","v":0.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Z$1)","v":54.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AE$1)","v":239.7},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AF$1)","v":10.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AG$1)","v":42.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AH$1)","v":85.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AU$1)","v":132.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AW$1)","v":0.28000000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BE$1)","v":0.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BK$1)","v":0},null,2029,0,0,4.55,85.54,703.86,62,207.02,452.45,0,0,0,0,0,0,0,0,93.37,135.12,0.35,54.72,0,0,0,0,239.7,10.4,42.9,85.58,0,0,0,0,0,0,0,0,0,0,132.93,0,3000,2029,0,425.49,10.4,0,515.12,42.9,93.37,0,0,765.86,4.55,0.35,452.45,2310.4899999999998,3.4555440620820714E-2]
[24,2030,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,E$1)","v":0.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,F$1)","v":50.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,H$1)","v":92.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,J$1)","v":266.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,P$1)","v":6.48},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Q$1)","v":636.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,W$1)","v":66.209999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,X$1)","v":109.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Y$1)","v":0.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Z$1)","v":55.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AE$1)","v":243.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AF$1)","v":19.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AG$1)","v":52.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AH$1)","v":96.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AK$1)","v":25.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AO$1)","v":15.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AU$1)","v":141.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AW$1)","v":125.75},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BE$1)","v":337.27},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BK$1)","v":0},null,2030,0,0,0.1,50.04,1165.6300000000001,92.64,6.48,902.89,0,0,0,0,0,0,0,0,66.209999999999994,109.64,0.72,55.11,0,0,0,0,243.3,19.11,52.85,96.97,0,25.49,0,0,15.04,0,0,0,0,0,141.12,0,3600,2030,0,197.64,19.11,15.04,505.02,52.85,66.209999999999994,0,25.49,1258.27,0.1,0.72,902.89,3043.3399999999997,3.4064547503729545E-2]
[25,2031,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,F$1)","v":10.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,H$1)","v":163.66999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,K$1)","v":5.09},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,P$1)","v":0.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Q$1)","v":668.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,R$1)","v":541.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,W$1)","v":24.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,X$1)","v":71.459999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Y$1)","v":1.21},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Z$1)","v":66.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AE$1)","v":245.48},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AF$1)","v":25.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AG$1)","v":60.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AH$1)","v":106.07},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AJ$1)","v":19.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AK$1)","v":74.510000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AM$1)","v":1.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AO$1)","v":12.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AU$1)","v":153.53},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AW$1)","v":670.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AX$1)","v":469.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BE$1)","v":337.27},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BK$1)","v":0},null,2031,541.64,0,0,10.35,1710.22,163.66999999999999,0.33,1455.41,5.09,0,0,0,0,0,0,0,24.1,71.459999999999994,1.21,66.77,0,0,0,0,245.48,25.22,60.33,106.07,19.2,74.510000000000005,1.68,0,12.46,0,0,0,0,0,153.53,0,6000,2031,0,164.21,25.22,554.1,489.78,60.33,24.1,5.09,93.710000000000008,1873.8899999999999,0,1.21,1457.09,4748.7299999999996,3.2949862384258517E-2]
[26,2040,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,E$1)","v":7.73},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,F$1)","v":82.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,G$1)","v":651.21},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,H$1)","v":77.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,I$1)","v":0.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,J$1)","v":216.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,P$1)","v":132.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Q$1)","v":387.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,S$1)","v":53.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,W$1)","v":55.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,X$1)","v":38.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Y$1)","v":4.0599999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Z$1)","v":0.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AC$1)","v":40.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AD$1)","v":71.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AE$1)","v":114.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AF$1)","v":56.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AG$1)","v":82.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AH$1)","v":131.53},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AI$1)","v":15.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AJ$1)","v":5.0999999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AK$1)","v":32.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AQ$1)","v":19.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AR$1)","v":146.55000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AS$1)","v":147.86000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AT$1)","v":0.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AU$1)","v":34.659999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AW$1)","v":337.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AX$1)","v":200.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BA$1)","v":35.549999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BB$1)","v":42.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BC$1)","v":2.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BE$1)","v":169.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BK$1)","v":0},null,2040,0,0,50.010000000000005,82.85,1157.95,93.199999999999989,132.89000000000001,804.82999999999993,35.549999999999997,0,0,0,53.12,0,0,0,57.55,38.25,4.0599999999999996,0.35,0,0,40.57,71.959999999999994,114.12,56.96,82.67,131.53,5.0999999999999996,32.26,0,0,0,0,19.46,146.55000000000001,147.86000000000001,0.81,34.659999999999997,0,6000,2040,147.86000000000001,303.52,97.53,0,430.8,154.63,57.55,55.819999999999993,37.36,1251.1500000000001,50.010000000000005,4.0599999999999996,804.82999999999993,3395.1200000000003,3.312106788567127E-2]
[{"$f":"A32","v":27},{"$f":"B32","v":2050},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,E$1)","v":39.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,F$1)","v":125.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,H$1)","v":173.23},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,I$1)","v":67.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,K$1)","v":30.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,L$1)","v":164.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,P$1)","v":294.89999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Q$1)","v":668.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,R$1)","v":48.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,S$1)","v":37.31},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,W$1)","v":149.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,X$1)","v":141.63},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Y$1)","v":90.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Z$1)","v":75.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AA$1)","v":18.399999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AB$1)","v":1.06},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AC$1)","v":75.260000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AD$1)","v":134.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AE$1)","v":125.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AF$1)","v":27.39},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AG$1)","v":74.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AH$1)","v":119.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AI$1)","v":475.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AJ$1)","v":421.17},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AK$1)","v":180.48},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AO$1)","v":172.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AP$1)","v":36.229999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AQ$1)","v":23.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AR$1)","v":165.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AS$1)","v":323.12},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AU$1)","v":97.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AV$1)","v":105.17},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AW$1)","v":670.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AX$1)","v":474.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BA$1)","v":101.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BB$1)","v":184.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BC$1)","v":119.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BE$1)","v":337.27},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BK$1)","v":0},null,2050,48.74,0,223.72000000000003,125.57,1710.22,648.52,362.02,1460.66,132.38999999999999,164.47,0,0,37.31,0,0,0,268.60000000000002,141.63,90.51,75.88,18.399999999999999,1.06,75.260000000000005,134.22,125.95,27.39,74.14,119.1,421.17,180.48,0,0,172.82,36.229999999999997,23.25,165.4,323.12,0,97.64,105.17,6000,2050,523.81999999999994,622.54,102.65,221.56,627.95999999999992,208.36,268.60000000000002,260.81,601.65,2358.7400000000002,243.18,90.51,1460.66,{"$f":"SUM(DD59:DP59)","v":7591.0400000000009},3.3390681645729711E-2]
[]
[null,null,"TransmissionCapacity",{"$f":"VLOOKUP(C61,RawAll!$A$1:$B$200,2,FALSE)","v":114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import Capacity"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$61+2,C$1)","v":"ELEXGHwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,D$1)","v":"ELEXGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,E$1)","v":"ELEXSEwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,F$1)","v":"ELEXCIwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,G$1)","v":"ELEXNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,H$1)","v":"ELEXNGwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,I$1)","v":"ELEXCIwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,J$1)","v":"ELEXTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,K$1)","v":"ELEXMAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,L$1)","v":"ELEXBUwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,M$1)","v":"ELEXTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,N$1)","v":"ELEXNIwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,O$1)","v":"ELNCDorGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,P$1)","v":"ELNCDorCIwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Q$1)","v":"ELNCDorTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,R$1)","v":"ELNCDorGHwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,S$1)","v":"ELNCCLSGCIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,T$1)","v":"ELNCCLSGLIwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,U$1)","v":"ELNCCLSGLIwSIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,V$1)","v":"ELNCCLSGSIwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,W$1)","v":"ELNCCLSGLIwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,X$1)","v":"ELNCCLSGGUwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Y$1)","v":"ELNCCLSGSIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Z$1)","v":"ELNCCLSGGUwSIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AA$1)","v":"ELNCOMVGSEwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AB$1)","v":"ELNCOMVGSEwGAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AC$1)","v":"ELNCOMVGGAwGBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AD$1)","v":"ELNCOMVGGBwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AE$1)","v":"ELNCOMVGGUwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AF$1)","v":"ELNCOMVGGAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AG$1)","v":"ELNCOMVGGBwGAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AH$1)","v":"ELNCOMVGGUwGBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AI$1)","v":"ELNUCoNNGwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AJ$1)","v":"ELNUCoNNIwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AK$1)","v":"ELNUCoNNIwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AL$1)","v":"ELNUCoNNIwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AM$1)","v":"ELNUCoNTBwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AN$1)","v":"ELNUCoNBUwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AO$1)","v":"ELNChubGHwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AP$1)","v":"ELNChubBUwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AQ$1)","v":"ELNChubMAwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AR$1)","v":"ELNUhubGUwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AS$1)","v":"ELNChubBUwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AT$1)","v":"ELNChubMAwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AU$1)","v":"ELNChubCIwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AV$1)","v":"ELNUhubMAwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AW$1)","v":"ELNUDmeNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AX$1)","v":"ELNUDMeTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AY$1)","v":"ELNUDMeTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AZ$1)","v":"ELNUDMeGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BA$1)","v":"ELNUOMVGMAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BB$1)","v":"ELNUOMVSSEwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BC$1)","v":"ELNULICILIwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BD$1)","v":"ELNULICICIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BE$1)","v":"ELNUNGTBNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BF$1)","v":"ELNUNGTBTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BG$1)","v":"ELNUIngDRcNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",null,null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw","Total"]
[{"$f":"A36","v":4},{"$f":"B36","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BK$1)","v":0},null,{"$f":"B63","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C63:$BK63)","v":327},310,100,327,686,169.2,327,310,100,327,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C63:$BK63)","v":686},169.2,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C63:$BK63)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C63:$BK63)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B63","v":2010},{"$f":"SUMIF($C$3:$BK$3,DD$2,$C63:$BK63)","v":327},654,0,637,0,0,0,100,169.2,855.2,100,0,996,{"$f":"SUM(DD63:DP63)","v":3838.4}]
[{"$f":"A37","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BK$1)","v":0},null,2011,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2011,327,654,0,637,0,0,0,100,169.2,855.2,100,0,996,{"$f":"SUM(DD64:DP64)","v":3838.4}]
[6,2012,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BK$1)","v":0},null,2012,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320,0,0,0,320,0,null,2012,327,974,0,637,0,0,0,420,169.2,855.2,100,0,996,4478.3999999999996]
[7,2013,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AO$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AS$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BK$1)","v":0},null,2013,327,965,100,327,686,169.2,327,965,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,null,2013,659,974,0,1624,0,0,0,420,169.2,855.2,100,0,1651,6452.4]
[8,2014,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AO$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AS$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BK$1)","v":0},null,2014,327,965,100,327,686,169.2,327,965,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,null,2014,659,974,0,1624,0,0,0,420,169.2,855.2,100,0,1651,6452.4]
[9,2015,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BK$1)","v":0},null,2015,327,965,100,327,686,169.2,327,965,100,327,686,169.2,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,null,2015,1297,1312,0,1956,672,0,979,726,169.2,855.2,100,637,1651,10354.4]
[10,2016,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BK$1)","v":0},null,2016,327,965,100,327,686,169.2,327,965,100,327,686,169.2,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,null,2016,1297,1312,0,1956,672,0,979,726,169.2,855.2,100,637,1651,10354.4]
[11,2017,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BK$1)","v":0},null,2017,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2017,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[12,2018,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BK$1)","v":0},null,2018,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2018,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[13,2019,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BK$1)","v":0},null,2019,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2019,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[14,2020,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C73:$BK73)","v":982},965,100,327,686,169.2,982,965,100,327,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C73:$BK73)","v":686},169.2,338,338,303,334,338,338,303,334,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C73:$BK73)","v":286},341,329,310,286,341,329,310,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C73:$BK73)","v":0},0,664,306,320,0,664,306,320,0,null,2020,{"$f":"SUMIF($C$3:$BK$3,DD$2,$C73:$BK73)","v":1297},1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[15,2021,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BK$1)","v":0},null,2021,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2021,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[16,2022,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BK$1)","v":0},null,2022,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2022,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[17,2023,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BK$1)","v":0},null,2023,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2023,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[18,2024,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BK$1)","v":0},null,2024,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2024,1297,1967,670,2611,1268,639,979,726,169.2,855.2,727,637,1651,14196.400000000001]
[19,2025,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BG$1)","v":1000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BK$1)","v":0},null,2025,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2025,1297,1967,670,2611,1268,639,979,726,169.2,1855.2,727,637,1651,15196.400000000001]
[20,2026,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AW$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AY$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BE$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BF$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BG$1)","v":2000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BK$1)","v":0},null,2026,982,965,100,327,714.2600000000001,169.2,982,965,100,327,714.2600000000001,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2026,1297,1967,670,2611,1268,639,979,726,169.2,2883.46,727,637,1679.26,16252.92]
[21,2027,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AW$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AY$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BE$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BF$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BG$1)","v":3000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BK$1)","v":0},null,2027,982,965,100,327,714.2600000000001,169.2,982,965,100,327,714.2600000000001,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2027,1297,1967,670,2611,1268,639,979,726,169.2,3883.46,727,637,1679.26,17252.919999999998]
[22,2028,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AW$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AY$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BE$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BF$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BG$1)","v":4000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BK$1)","v":0},null,2028,982,965,100,327,714.2600000000001,169.2,982,965,100,327,714.2600000000001,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2028,1297,1967,670,2611,1268,639,979,726,169.2,4883.46,727,637,1679.26,18252.919999999998]
[23,2029,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AW$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AY$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BE$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BF$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BG$1)","v":5000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BK$1)","v":0},null,2029,982,965,100,327,714.2600000000001,169.2,982,965,100,327,714.2600000000001,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,0,664,306,320,0,null,2029,1297,1967,670,2611,1268,639,979,726,169.2,5883.46,727,637,1679.26,19252.919999999998]
[24,2030,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AK$1)","v":24.29},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AN$1)","v":24.29},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AW$1)","v":121.37},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AY$1)","v":121.37},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BE$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BF$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BG$1)","v":6000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BK$1)","v":0},null,2030,982,965,100,327,1136.3699999999999,169.2,982,965,100,327,1136.3699999999999,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,24.29,0,24.29,664,306,320,0,664,306,320,0,null,2030,1321.29,1967,670,2611,1268,639,979,726,193.48999999999998,7305.57,727,637,2101.37,21145.719999999998]
[25,2031,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AJ$1)","v":23.27},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AK$1)","v":71.62},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AM$1)","v":23.27},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AN$1)","v":71.62},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AW$1)","v":647},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AX$1)","v":457.66},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AY$1)","v":647},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AZ$1)","v":457.66},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BE$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BF$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BG$1)","v":10000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BK$1)","v":0},null,2031,982,1422.66,100,327,1662,169.2,982,1422.66,100,327,1662,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,23.27,71.62,23.27,71.62,664,306,320,0,664,306,320,0,null,2031,1368.62,1967,670,3068.66,1268,639,979,726,264.09000000000003,11831.2,727,637,3107.93,27253.5]
[26,2040,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AI$1)","v":41.68},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AJ$1)","v":32.5},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AK$1)","v":71.62},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AL$1)","v":41.68},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AM$1)","v":32.5},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AN$1)","v":71.62},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AR$1)","v":293.87},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AV$1)","v":293.87},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AW$1)","v":647},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AX$1)","v":457.66},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AY$1)","v":647},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AZ$1)","v":457.66},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BA$1)","v":88.31},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BB$1)","v":88.31},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BC$1)","v":29.47},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BD$1)","v":29.47},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BE$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BF$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BG$1)","v":10000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BK$1)","v":0},null,2040,982,1422.66,188.31,327,1662,210.88,982,1422.66,188.31,327,1662,210.88,367.47,338,303,334,367.47,338,303,334,286,341,329,310,286,341,329,310,32.5,71.62,32.5,71.62,664,306,320,293.87,664,306,320,293.87,null,2040,1368.62,1996.47,670,3068.66,1561.87,639,1008.47,1108.18,315,11872.880000000001,815.31,637,3117.16,28178.620000000003]
[27,2050,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AI$1)","v":653},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AJ$1)","v":524.66},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AK$1)","v":209.19},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AL$1)","v":653},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AM$1)","v":524.66},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AN$1)","v":209.19},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AR$1)","v":321},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AV$1)","v":321},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AW$1)","v":647},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AX$1)","v":487.21},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AY$1)","v":647},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AZ$1)","v":487.21},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BA$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BB$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BD$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BE$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BF$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BG$1)","v":10000},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BK$1)","v":0},null,2050,982,1452.21,429,327,1662,822.2,982,1452.21,429,327,1662,822.2,667,338,303,334,667,338,303,334,286,341,329,310,286,341,329,310,524.66,209.19,524.66,209.19,664,306,320,321,664,306,320,321,null,2050,1506.19,2296,670,3098.21,1589,639,1308,1376,1556.0500000000002,12484.2,1056,637,3638.87,{"$f":"SUM(DD86:DP86)","v":31854.52}]
[]
[null,null,"TransmissionInvestment",{"$f":"VLOOKUP(C88,RawAll!$A$1:$B$200,2,FALSE)","v":147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Exports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$88+2,C$1)","v":"ELEXGHwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,D$1)","v":"ELEXGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,E$1)","v":"ELEXSEwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,F$1)","v":"ELEXCIwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,G$1)","v":"ELEXNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,H$1)","v":"ELEXNGwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,I$1)","v":"ELEXCIwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,J$1)","v":"ELEXTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,K$1)","v":"ELEXMAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,L$1)","v":"ELEXBUwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,M$1)","v":"ELEXTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,N$1)","v":"ELEXNIwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,O$1)","v":"ELNCDorGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,P$1)","v":"ELNCDorCIwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Q$1)","v":"ELNCDorTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,R$1)","v":"ELNCDorGHwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,S$1)","v":"ELNCCLSGCIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,T$1)","v":"ELNCCLSGLIwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,U$1)","v":"ELNCCLSGLIwSIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,V$1)","v":"ELNCCLSGSIwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,W$1)","v":"ELNCCLSGLIwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,X$1)","v":"ELNCCLSGGUwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Y$1)","v":"ELNCCLSGSIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Z$1)","v":"ELNCCLSGGUwSIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AA$1)","v":"ELNCOMVGSEwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AB$1)","v":"ELNCOMVGSEwGAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AC$1)","v":"ELNCOMVGGAwGBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AD$1)","v":"ELNCOMVGGBwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AE$1)","v":"ELNCOMVGGUwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AF$1)","v":"ELNCOMVGGAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AG$1)","v":"ELNCOMVGGBwGAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AH$1)","v":"ELNCOMVGGUwGBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AI$1)","v":"ELNUCoNNGwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AJ$1)","v":"ELNUCoNNIwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AK$1)","v":"ELNUCoNNIwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AL$1)","v":"ELNUCoNNIwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AM$1)","v":"ELNUCoNTBwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AN$1)","v":"ELNUCoNBUwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AO$1)","v":"ELNChubGHwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AP$1)","v":"ELNChubBUwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AQ$1)","v":"ELNChubMAwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AR$1)","v":"ELNUhubGUwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AS$1)","v":"ELNChubBUwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AT$1)","v":"ELNChubMAwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AU$1)","v":"ELNChubCIwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AV$1)","v":"ELNUhubMAwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AW$1)","v":"ELNUDmeNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AX$1)","v":"ELNUDMeTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AY$1)","v":"ELNUDMeTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AZ$1)","v":"ELNUDMeGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BA$1)","v":"ELNUOMVGMAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BB$1)","v":"ELNUOMVSSEwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BC$1)","v":"ELNULICILIwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BD$1)","v":"ELNULICICIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BE$1)","v":"ELNUNGTBNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BF$1)","v":"ELNUNGTBTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BG$1)","v":"ELNUIngDRcNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","Total",null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[{"$f":"A63","v":4},{"$f":"B63","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BK$1)","v":0},null,{"$f":"BM63","v":2010},{"$f":"BN36-BN9","v":0},{"$f":"BO36-BO9","v":0},1.240000000000002,3.1400000000000006,5.7199999999999989,1.7999999999999972,0,0,5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN90:DA90)","v":11.95},{"$f":"DC63","v":2010},{"$f":"DD36-DD9","v":-87.14},{"$f":"DE36-DE9","v":90.28},0,0,0,0,0,-20.45,-67,297.64,21.740000000000002,{"$f":"DO36-DO9","v":0},-223.12]
[{"$f":"A64","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BK$1)","v":0},null,{"$f":"BM64","v":2011},{"$f":"BN37-BN10","v":0},0,0,0,13.620000000000005,1.8399999999999892,3.8800000000000097,7.9399999999999977,0.16000000000000014,1.2299999999999969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN91:DA91)","v":28.669999999999998},{"$f":"DC64","v":2011},{"$f":"DD37-DD10","v":35.369999999999997},93.940000000000012,0,-433.67,0,0,0,2.96,-68.510000000000005,615.15,-2.8,{"$f":"DO37-DO10","v":0},-213.76999999999992]
[{"$f":"A65","v":6},2012,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AQ$1)","v":137.06},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BK$1)","v":0},null,2012,0,0,0,1.4799999999999969,13.209999999999923,1.8499999999999943,0.40999999999999837,7.9399999999999977,0.8100000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.69999999999991,2012,-40.82,55.839999999999996,0,-322.60000000000002,0,0,0,14.93,-68.7,599.1099999999999,-14.12,{"$f":"DO38-DO11","v":0},-197.94]
[{"$f":"A66","v":7},2013,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,O$1)","v":90},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AO$1)","v":66.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BK$1)","v":0},null,2013,0.87999999999999901,0,0,0,17.57000000000005,1.5499999999999972,0,12.759999999999991,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5399999999999991,0,0,0,0,0,4.5600000000000023,0,41.110000000000035,2013,-60.1,78,0,-407.1,0,0,0,-60.36,-57.64,761.8,-38.950000000000003,{"$f":"DO39-DO12","v":0},-174.53999999999996]
[{"$f":"A67","v":8},2014,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BK$1)","v":0},null,2014,0,0,0,1.6700000000000017,8.3899999999999864,0.89999999999999858,0,4.8100000000000023,5.6499999999999915,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.0000000000000018E-2,0,0,0,0,0,8.7199999999999989,0,30.159999999999979,2014,-46.74,250.70999999999998,0,-186.76,0,0,0,-90.61,-33.15,369.54,-97.81,{"$f":"DO40-DO13","v":0},-135.02000000000004]
[{"$f":"A68","v":9},2015,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,S$1)","v":59.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,T$1)","v":59.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,U$1)","v":247.13},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,V$1)","v":81.13},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AO$1)","v":66.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AP$1)","v":175.61},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BK$1)","v":0},null,2015,0,7.1700000000000159,0,0.96000000000000085,0,0.90999999999999659,0,0,5.6499999999999915,0,8.7900000000000205,0,0.96000000000000085,0,0,0.64999999999999858,0,8.0000000000000071E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.15000000000000036,0,0,0,0,0,7.3199999999999932,0,32.640000000000015,2015,-32.28,236.17,0,292.78000000000003,-22.220000000000002,0,-40.619999999999997,-59.36,-33.81,-307.99,-97.81,{"$f":"DO41-DO14","v":26.02},71.759999999999991]
[{"$f":"A69","v":10},2016,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BK$1)","v":0},null,2016,0,16.360000000000014,0,5.8000000000000114,0,0.95999999999999375,10.180000000000007,0,3.4500000000000028,0,17.57000000000005,0,6.4300000000000068,4.789999999999992,0,0,0,0,0,1.6300000000000026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1599999999999966,{"$f":"CY42-CY15","v":0},6.3300000000000125,0,76.660000000000082,2016,-34.69,906.9,0,205.69,-121.5,0,-59.140000000000015,-77.539999999999992,-35.700000000000003,-648.38,-59.83,{"$f":"DO42-DO15","v":-63.62},64.470000000000027]
[{"$f":"A70","v":11},2017,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,P$1)","v":90},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AA$1)","v":289.52},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AB$1)","v":36.25},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AC$1)","v":90.57},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AD$1)","v":181.35},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BK$1)","v":0},null,2017,0,15.849999999999909,0,1.3400000000000034,0,1.009999999999998,10.629999999999995,0,0.34999999999999964,0,17.57000000000005,0,4.8499999999999943,4.7999999999999829,0,0,{"$f":"CD43-CD16","v":0},0,0,1.470000000000006,0,0.33000000000000007,0,0,0,0,0,0.29999999999999982,0,0,0,0,0,0,0,0,0,0,3.8799999999999955,0,62.379999999999932,2017,-37.18,854.40999999999985,-12.7,112.75999999999999,-123.24000000000001,-4.6900000000000004,3.0699999999999932,-80.010000000000005,-37.57,-646.45999999999992,6.9899999999999993,{"$f":"DO43-DO16","v":-57.41},84.409999999999968]
[{"$f":"A71","v":12},2018,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BK$1)","v":0},null,2018,0,12.259999999999991,0,1.4400000000000048,0,4.0000000000000036E-2,9.7300000000000182,0,3.490000000000002,0,12.20999999999998,0.16000000000000014,4.1899999999999977,4.1400000000000148,0,0,0,0,0,0.90999999999999659,0,0.15000000000000036,0,0,0,0,0.27999999999999936,0,0,0,0,0,0,0,0,0,0,0,4.5,0,53.500000000000007,2018,-39.909999999999997,799.82999999999993,-15.15,14.009999999999991,-124.96,9.58,2,-36.11999999999999,4.76,-480.85,-54.47,{"$f":"DO44-DO17","v":-35.6},10.379999999999995]
[{"$f":"A72","v":13},2019,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BK$1)","v":0},null,2019,0,0,0,1.5499999999999972,3.3899999999999864,8.0000000000000071E-2,4.1899999999999977,0,5.0100000000000051,0,0,0,8.6299999999999955,8.4399999999999977,0,0,0,0,0,3.5100000000000193,0,0.27999999999999936,0,0,0,0,0.19999999999999929,0.14000000000000012,0,0,0,0,0,0,0,0,0,0,6.1899999999999977,0,41.61,2019,-42.81,742.8,-17.399999999999999,-205.54,-186.41,4.76,1.3299999999999841,-45.849999999999994,-3.05,138.76,-75.789999999999992,{"$f":"DO45-DO18","v":-136.94999999999999},-132.24]
[{"$f":"A73","v":14},2020,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BK$1)","v":0},null,2020,0,0,0,1.6499999999999986,12.640000000000043,0.28999999999999915,2.4099999999999966,8.7800000000000296,5.6499999999999915,0,0,0,8.5800000000000409,7.7699999999999818,0,0,0,0,0,4.2400000000000091,0,0,0,0,5.0000000000000044E-2,0,0.58999999999999986,3.1999999999999957,0,0,0,0,0,0,0,0,0,0,7.3900000000000148,0,63.240000000000101,2020,-45.89,682.7,-19.95,-459.8,-78.350000000000023,-30.380000000000003,-23.95999999999998,-61.019999999999996,-11.06,517.32000000000005,-98.3,{"$f":"DO46-DO19","v":-165.54},-142.52999999999997]
[{"$f":"A74","v":15},2021,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BK$1)","v":0},null,2021,0,0,0,1.769999999999996,9.7200000000000273,0.51000000000000156,6.9499999999999886,5.6500000000000341,4.6500000000000057,0,0,0,1.3900000000000006,0.71999999999999886,0,0,0,0,0,4.2700000000000102,0,0.47000000000000242,0,0,0.25,0,9.9999999999999645E-2,2.2100000000000009,0,0,0,0,0,0,0,0,0,0,7.2999999999999829,0,45.960000000000051,2021,-49.13,623.36999999999989,-21.86,-561.07000000000005,183,-31.79,-25.369999999999997,-77.22,-18.91,408.16,-63.97,{"$f":"DO47-DO20","v":-166.47},-152.77999999999997]
[{"$f":"A75","v":16},2022,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BK$1)","v":0},null,2022,0,0,0,1.8999999999999986,8,0.53000000000000114,8.4900000000000091,3.6999999999999886,0,0,0,0,0,0,0,0,0.23000000000000043,0.90999999999999659,0,4.3400000000000034,0,0,0,0,8.9899999999999949,0,0.73000000000000043,3.6000000000000014,0,0,0,0,0,0,0,0,0,0,3.9200000000000017,0,45.339999999999996,2022,-52.6,561.17000000000007,-24.43,-560.18000000000006,366.95000000000005,-32.269999999999996,-26.740000000000002,-87.3,-19.98,340.4,-86.62,{"$f":"DO48-DO21","v":-169.43},-163.63]
[{"$f":"A76","v":17},2023,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BK$1)","v":0},null,2023,0,0,0,2.0300000000000011,4.8000000000000114,0.73000000000000043,10.369999999999948,0.30000000000000071,0,0,0,0,0,0,0,0,4.8300000000000125,5.6799999999999784,0,4.3700000000000045,0,0,0,0,11.799999999999997,0,0.75999999999999801,3.6900000000000048,0,0,0,0,0,0,0,0,0,{"$f":"CY49-CY22","v":0},4.6299999999999955,0,53.989999999999952,2023,-56.33,496.65,-25.21,-520.35,589.89,-32.86,-28.370000000000005,-103.15,-27.24,219.87,-113.72,{"$f":"DO49-DO22","v":-170.19},-175]
[{"$f":"A77","v":18},2024,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BK$1)","v":0},null,2024,0,3.9900000000000091,0,2.1700000000000017,0.80000000000000071,0.92000000000000171,8.07000000000005,0,0,0,0,0,0,0,0,0,{"$f":"CD50-CD23","v":3.8400000000000034},4.710000000000008,0,4.3799999999999955,0,0,0,0,14.109999999999985,0,0.76999999999999957,3.779999999999994,0,0,0,0,0,0,0,0,0,0,4.8499999999999943,0,52.390000000000036,2024,-60.29,429,-26.07,-235.34999999999997,577.80999999999995,-33.540000000000006,-30.159999999999997,-107.92,-34.4,67.17,-136.03,{"$f":"DO50-DO23","v":-170.78},-187.05]
[{"$f":"A78","v":19},2025,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BG$1)","v":892},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BK$1)","v":0},null,2025,0,0,0,2.3199999999999932,10.269999999999982,1.1600000000000037,5.5600000000000023,5.0200000000000102,0,0,0,0,0,0,0,0,2.6199999999999903,3.5100000000000193,0,4.410000000000025,0,0,0,0,16.919999999999987,0,0.80999999999999872,3.8900000000000077,0,0,0,0,0,0,0,0,0,0,5.0500000000000114,0,61.540000000000028,2025,-64.400000000000006,359.88,-27.02,-468.39,562.49,-34.29,-31.86999999999999,-112.35,-43.26,-144.75,-163.05000000000001,{"$f":"DO51-DO24","v":-171.7},-199.75]
[{"$f":"A79","v":20},2026,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AW$1)","v":4.92},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BE$1)","v":2.68},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BG$1)","v":892},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BK$1)","v":0},null,2026,0,0,0,2.4699999999999989,18.669999999999959,1.4100000000000037,5.1100000000000136,12.549999999999955,0,0,0,0,0,0,0,0,4.5099999999999909,5.5,0,1.1799999999999997,0,0,0,0,19.960000000000008,5.0000000000000044E-2,0.90000000000000213,4.1400000000000006,0,0,0,0,0,0,0,0,0,0,5.25,0,81.699999999999932,2026,-68.69,273.47000000000003,-28,-740.66000000000008,549.69000000000005,-35.06,-34.03,-116.94,-52.43,-414.37,-194.32,{"$f":"DO52-DO25","v":-46.23},-210.73000000000002]
[{"$f":"A80","v":21},2027,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BG$1)","v":892},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BK$1)","v":0},null,2027,{"$f":"BN53-BN26","v":0},0,0,2.6400000000000006,18.669999999999959,1.509999999999998,6,12.370000000000061,0,0,0,0,0,0,0,0,4.25,5.2900000000000205,0,1.259999999999998,0,0,0,0,19.210000000000008,1.0000000000000009E-2,0.87999999999999901,4.1599999999999966,0,0,0,0,0,0,0,0,0,0,5.460000000000008,0,81.710000000000051,2027,{"$f":"DD53-DD26","v":-73.08},337.34999999999997,-29.06,-777,536.68000000000006,-35.86,-36.269999999999982,-121.44,-56.28,-1010.4200000000001,-185.64000000000001,{"$f":"DO53-DO26","v":-49.11},-218.15999999999997]
[{"$f":"A81","v":22},2028,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BG$1)","v":892},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BK$1)","v":0},null,2028,0,0,0,2.7999999999999972,17.840000000000032,1.4600000000000009,6.3499999999999659,11.710000000000036,0,0,0,0,0,0,0,0,3.4000000000000057,4.4300000000000068,0,1.2999999999999972,0,0,0,0,21.069999999999993,6.999999999999984E-2,0.98000000000000398,4.4099999999999966,0,0,0,0,0,0,0,0,0,0,5.6800000000000068,0,81.500000000000043,2028,-77.69,397.72999999999996,-30.11,-767.57999999999993,527.79,-36.71,-36.75,-126.35,-54.43,-1632.3400000000001,-205.63000000000002,{"$f":"DO54-DO27","v":-50.61},-225.81999999999994]
[{"$f":"A82","v":23},2029,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BG$1)","v":892},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BK$1)","v":0},null,2029,0,0,0.25,2.980000000000004,17.620000000000005,1.6300000000000026,4.1400000000000148,11.310000000000002,0,0,0,0,0,0,0,0,2.3299999999999983,3.3799999999999955,1.9999999999999962E-2,1.3699999999999974,0,0,0,0,22.53,0.25999999999999979,1.25,5.0499999999999972,0,0,0,0,0,0,0,0,0,0,5.7200000000000131,0,79.840000000000046,2029,-82.56,334.45,-31.25,-644.02,515.12,-37.630000000000003,-38.700000000000017,-131.51,-60.37,-2234.14,-222.76,{"$f":"DO55-DO28","v":-53},-233.79000000000002]
[{"$f":"A83","v":24},2030,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AK$1)","v":9.5399999999999991},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AW$1)","v":25.98},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BE$1)","v":95.92},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BG$1)","v":892},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BK$1)","v":0},null,{"$f":"BM83","v":2030},0,0,0,1.740000000000002,32.510000000000218,2.4200000000000017,0.13000000000000078,22.580000000000041,0,0,0,0,0,0,0,0,1.6599999999999966,2.7399999999999949,4.9999999999999933E-2,1.3800000000000026,0,0,0,0,22.870000000000005,0.48000000000000043,1.5399999999999991,5.7199999999999989,0,1.3999999999999986,0,0,0.37999999999999901,0,0,0,0,{"$f":"CY56-CY29","v":0},6.0699999999999932,0,103.67000000000027,2030,-87.05,133.08999999999997,-32.200000000000003,-871.62000000000012,505.02,-38.4,-41.360000000000014,-135.15,-64.73,-2341.73,-238.96,{"$f":"DO56-DO29","v":-53.01},-230.2299999999999]
[{"$f":"A84","v":25},2031,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AJ$1)","v":1.19},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AK$1)","v":3.72},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AW$1)","v":26.77},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AX$1)","v":16.45},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BG$1)","v":713.6},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BK$1)","v":0},null,2031,10.830000000000041,0,0,0.35999999999999943,54.829999999999927,4.2800000000000011,1.0000000000000009E-2,38.259999999999991,0.28000000000000025,0,0,0,0,0,0,0,{"$f":"CD57-CD30","v":0.60000000000000142},1.789999999999992,8.0000000000000071E-2,1.6700000000000017,0,0,0,0,23.069999999999993,0.62999999999999901,1.75,6.2599999999999909,0.71000000000000085,4.0900000000000034,5.9999999999999831E-2,0,0.3100000000000005,0,0,0,0,0,6.5999999999999943,0,156.46999999999994,2031,-92.56,-390.09999999999991,-33.36,-863.37,489.78,-39.480000000000004,-46.699999999999996,-141.84,-67.299999999999983,-4126.1100000000006,-251.81,{"$f":"DO57-DO30","v":-63.889999999999993},-216.78999999999996]
[{"$f":"A85","v":26},2040,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AI$1)","v":0.96},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AJ$1)","v":0.25},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AR$1)","v":11.32},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BA$1)","v":2.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BC$1)","v":0.93},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BK$1)","v":0},null,2040,0,0,1.6500000000000057,2.8799999999999955,35.020000000000209,2.5099999999999909,2.6500000000000341,20.909999999999968,1.029999999999994,0,0,0,1.3299999999999983,0,0,0,1.4399999999999977,0.96000000000000085,0.2799999999999998,9.9999999999999534E-3,0,0,1.1799999999999997,4.25,10.719999999999999,1.4299999999999997,2.4000000000000057,7.7600000000000051,0.1899999999999995,1.7699999999999996,0,0,0,0,0.83999999999999986,6.0100000000000193,3.6900000000000261,5.0000000000000044E-2,1.4899999999999949,0,{"$f":"SUM(BN112:DA112)","v":112.45000000000024},2040,36.640000000000015,228.78999999999996,17.260000000000005,-1058.33,363.09000000000003,-8.5300000000000011,-35.31,-166.25,-53.33,-4748.8500000000004,-143.44,{"$f":"DO58-DO31","v":3.7199999999999998},-323.01]
[{"$f":"A86","v":27},2050,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AI$1)","v":13.39},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AJ$1)","v":12.62},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AK$1)","v":5.4},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AR$1)","v":0.99},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AX$1)","v":0.53},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BA$1)","v":7.21},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BC$1)","v":8.98},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BK$1)","v":0},null,2050,0.96999999999999886,0,7.4900000000000375,4.3699999999999903,54.829999999999927,19.279999999999973,7.9399999999999977,38.420000000000073,4.6399999999999864,5.7199999999999989,0,0,0.94000000000000483,0,0,0,7.1900000000000546,3.539999999999992,6.1500000000000057,1.8999999999999915,1.7299999999999969,3.0000000000000027E-2,2.1800000000000068,7.9200000000000017,11.840000000000003,0.67999999999999972,2.1500000000000057,7.0300000000000011,15.590000000000032,9.9299999999999784,0,0,4.3199999999999932,2.3200000000000003,1,6.7800000000000011,8.0799999999999841,0,4.2000000000000028,4.3100000000000023,{"$f":"SUM(BN113:DA113)","v":253.47000000000008},2050,63.569999999999936,132.35999999999996,29.63000000000001,-1869.8000000000002,384.12999999999994,23.210000000000036,9.7800000000000296,-241.39000000000004,-27.590000000000032,-3641.2599999999998,-25.389999999999986,16.53,-600.31000000000017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"LEFT(BN117,3)","v":"GHw"},{"$f":"LEFT(BO117,3)","v":"GHw"},"SEw","CIw","NGw","NGw","CIw","TBw","MAw","BUw","TBw","NIw","CIw","LIw","LIw","SIw","LIw","GUw","SIw","GUw","SEw","SEw","GAw","GBw","GUw","GAw","GBw","GUw","NIw","NIw","TBw","BUw","GHw","BUw","MAw","GUw","BUw","MAw","CIw","MAw",{"$f":"LEFT(DB117,3)","v":"DRc"},null,{"$f":"DD89","v":"BUw"},{"$f":"DE89","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw",{"$f":"DO89","v":"SIw"},"TBw","Total"]
[null,"MW","TransmissionNewCap",{"$f":"VLOOKUP(C116,RawAll!$A$1:$B$200,2,FALSE)","v":180},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import Costs",{"$f":"RIGHT(BN117,3)","v":"CIw"},{"$f":"RIGHT(BO117,3)","v":"TBw"},"MAw","BUw","TBw","NIw","GHw","GHw","SEw","CIw","NGw","NGw","LIw","GUw","SIw","GUw","CIw","LIw","LIw","SIw","GUw","GAw","GBw","GUw","SEw","SEw","GAw","GBw","TBw","BUw","NIw","NIw","BUw","MAw","CIw","MAw","GHw","BUw","MAw","GUw","NGw",{"$f":"DC90","v":2010},{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C90:$BK90)+SUMIF($C$3:$BK$3,DD$2,$C90:$BK90))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD116:DP116)","v":0}]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$116+2,C$1)","v":"ELNCDorGHwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,D$1)","v":"ELNCDorCIwGHwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,E$1)","v":"ELNCCLSGCIwLIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,F$1)","v":"ELNCCLSGLIwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,G$1)","v":"ELNCCLSGLIwSIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,H$1)","v":"ELNCCLSGSIwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,I$1)","v":"ELNCOMVGSEwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,J$1)","v":"ELNCOMVGSEwGAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,K$1)","v":"ELNCOMVGGUwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,L$1)","v":"ELNCOMVGGAwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,M$1)","v":"ELNUCoNNGwNIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,N$1)","v":"ELNUCoNNIwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,O$1)","v":"ELNUCoNNIwBUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,P$1)","v":"ELNChubGHwBUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Q$1)","v":"ELNChubBUwMAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,R$1)","v":"ELNChubMAwCIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,S$1)","v":"ELNUhubGUwMAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,T$1)","v":"ELNUDmeNGwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,U$1)","v":"ELNUDMeTBwGHwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,V$1)","v":"ELNUOMVGMAwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,W$1)","v":"ELNULICILIwCIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,X$1)","v":"ELNUNGTBNGwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Y$1)","v":"ELNUIngDRcNGwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN35","v":"GHwCIw"},{"$f":"BO35","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB8","v":"DRcNGw"},{"$f":"DC91","v":2011},{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C91:$BK91)+SUMIF($C$3:$BK$3,DD$2,$C91:$BK91))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD117:DP117)","v":0}]
[{"$f":"A90","v":4},{"$f":"B90","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BN36*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117;3)&\"!j16\");$BL118;0)/1000",null,null,0,{"$f":"BM90","v":2010},{"$f":"BN36*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117,3)&\"!j16\"),$BL118,0)/1000","v":0},{"$f":"BO36*OFFSET(INDIRECT(\"Raw\"&LEFT(BO$117,3)&\"!j16\"),$BL118,0)/1000","v":0},25.288319918132526,79.006388943610219,198.66811778884204,59.728921971125374,0,0,0.80742219351652456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB9*$DB$143/1000","v":0},2012,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C92:$BK92)+SUMIF($C$3:$BK$3,DD$2,$C92:$BK92))/2","v":0},68.53,0,0,0,0,0,68.53,0,0,0,0,0,137.06]
[{"$f":"A91","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL118+1","v":1},{"$f":"BM91","v":2011},{"$f":"BN37*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117,3)&\"!j16\"),$BL119,0)/1000","v":0},0,0,0,535.09917208328818,69.097332518464256,114.42044788957918,567.421287506505,3.1273189402254609,53.360620526562101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB10*$DB$143/1000","v":0},2013,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C93:$BK93)+SUMIF($C$3:$BK$3,DD$2,$C93:$BK93))/2","v":33.479999999999997},0,0,78.47999999999999,0,0,0,0,0,0,0,0,45,156.95999999999998]
[{"$f":"A92","v":6},2012,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,R$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL119+1","v":2},2012,0,0,0,39.721230390403726,555.68695518737002,74.170793643993036,12.714549869646961,605.26754275793883,15.144058123569778,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C94:$BK94)+SUMIF($C$3:$BK$3,DD$2,$C94:$BK94))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A93","v":7},2013,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,C$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,P$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2013,21.61629120716006,0,0,0,754.781655710211,63.585098705522825,0,807.56429569999614,25.919025023701845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.945799655494689,0,0,0,0,0,86.471099173189117,0,0,2015,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C95:$BK95)+SUMIF($C$3:$BK$3,DD$2,$C95:$BK95))/2","v":121.285},29.895,0,33.479999999999997,70.459999999999994,0,183.35500000000002,87.805000000000007,0,0,0,164.13,0,690.41]
[{"$f":"A94","v":8},2014,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2014,0,0,0,36.7046227380416,363.32007324669956,36.874567033443974,0,290.4826477243069,77.320236213156747,0,0,0,0,{"$f":"CA40*OFFSET(INDIRECT(\"Raw\"&LEFT(CA$117,3)&\"!j16\"),$BL122,0)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3820139924827306,0,0,0,0,0,155.32826471301038,0,0,2016,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C96:$BK96)+SUMIF($C$3:$BK$3,DD$2,$C96:$BK96))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A95","v":9},2015,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,E$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,F$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,G$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,H$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,P$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Q$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2015,0,221.68897583471056,0,20.05461754647693,0,36.469053912369148,0,0,78.228247481186926,0,419.36317585816107,0,28.063347446032942,0,0,23.352225624771226,0,3.2378005203659823,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.53561844533042,0,0,0,0,0,123.98592403188898,0,0,2017,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C97:$BK97)+SUMIF($C$3:$BK$3,DD$2,$C97:$BK97))/2","v":0},45,63.41,45,235.435,135.95999999999998,0,0,0,0,162.88499999999999,0,0,687.69]
[{"$f":"A96","v":10},2016,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2016,0,511.11785235519943,0,122.3705694817033,0,37.129393402907354,246.45081952281396,0,58.553540673053078,0,826.97759343319353,0,188.65921400396195,211.00980328089244,0,0,0,0,0,72.869276655461448,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156.6765712287301,{"$f":"CY42*OFFSET(INDIRECT(\"Raw\"&LEFT(CY$117,3)&\"!j16\"),$BL124,0)/1000","v":0},107.97403189562056,0,0,2018,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C98:$BK98)+SUMIF($C$3:$BK$3,DD$2,$C98:$BK98))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A97","v":11},2017,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,D$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,I$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,J$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,K$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,L$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2017,0,500.5140944535184,0,28.551078401338753,0,34.417696334591206,394.25985522430182,0,5.9543400076131858,0,814.30430308256257,0,143.56330154608781,144.06826031931232,0,0,0,0,0,65.71487712714665,0,11.402574143786739,0,0,0,0,0,5.5692465500078425,0,0,0,0,0,0,0,0,0,0,66.915663501372322,0,0,2019,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C99:$BK99)+SUMIF($C$3:$BK$3,DD$2,$C99:$BK99))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A99","v":13},2019,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2019,0,0,0,33.543280726147486,113.89495452392569,2.6284097003604465,158.58954613829829,0,63.63506314582208,0,0,0,260.81488701674465,254.6362816142757,0,0,0,0,0,119.22030522206612,0,9.5155343638680545,0,0,0,0,6.9059863208199204,1.9606927599528174,0,0,0,0,0,0,0,0,0,0,108.72832136187438,0,0,2021,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C101:$BK101)+SUMIF($C$3:$BK$3,DD$2,$C101:$BK101))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A100","v":14},2020,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2020,0,0,0,36.289645302004303,418.51335239038161,9.388158486927745,91.747001868908214,420.17928731215324,71.948358960510234,0,0,0,261.9052861404644,232.29922749625518,0,0,0,0,0,117.10819792713914,0,0,0,0,0.37247276994142503,0,20.835507339054306,37.33004872079615,0,0,0,0,0,0,0,0,0,0,131.19691497802859,0,0,2022,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C102:$BK102)+SUMIF($C$3:$BK$3,DD$2,$C102:$BK102))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A103","v":17},2023,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2023,0,0,0,46.561830977686029,155.06326223858466,22.600935095431023,414.01414206547003,13.75520938011951,0,0,0,0,0,0,0,0,145.56495705689969,140.64624341399974,0,{"$f":"CG49*OFFSET(INDIRECT(\"Raw\"&LEFT(CG$117,3)&\"!j16\"),$BL131,0)/1000","v":108.0171070013982},0,0,0,0,77.671329461592023,0,26.928213892210763,38.687153584597937,0,0,0,0,0,0,0,0,0,0,85.990989423834819,0,0,2025,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C105:$BK105)+SUMIF($C$3:$BK$3,DD$2,$C105:$BK105))/2","v":0},0,0,0,0,0,0,0,0,446,0,0,0,446]
[{"$f":"A106","v":20},2026,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,T$1)","v":19.32},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,X$1)","v":8.94},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Y$1)","v":1000},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2026,0,0,0,58.986099596620058,584.77821925808064,43.023899376672354,212.14604370099738,525.54045691214549,0,0,0,0,0,0,0,0,135.78126136304044,135.16486059991163,0,29.147901028163798,0,0,0,0,130.54767568699222,2.2624834946754184,32.542737681831689,43.091676504197444,0,0,0,0,0,0,0,0,0,0,101.28599648272913,0,557.13599999999997,2028,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C108:$BK108)+SUMIF($C$3:$BK$3,DD$2,$C108:$BK108))/2","v":0},0,0,0,0,0,0,0,0,446,0,0,0,446]
[{"$f":"A108","v":22},2028,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Y$1)","v":1000},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,0,0,66.940628776360043,578.12827868737872,45.396110394983772,264.07824394778982,485.96870187293638,0,0,0,0,0,0,0,0,102.61348466269264,108.68221669979644,0,31.89199473649764,0,0,0,0,137.69281179625989,3.019795892908228,35.578277685470653,45.991807473978298,0,0,0,0,0,0,0,0,0,0,109.80458712067112,0,1114.2719999999999,2030,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C110:$BK110)+SUMIF($C$3:$BK$3,DD$2,$C110:$BK110))/2","v":4.7699999999999996},0,0,0,0,0,0,0,4.7699999999999996,506.95,0,0,60.95,577.44000000000005]
[{"$f":"A109","v":23},2029,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Y$1)","v":1000},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,0,3.9714074418690593,72.360125033762529,576.49019304766728,50.780541540868029,175.12266874549354,470.4311625513717,0,0,0,0,0,0,0,0,70.741326109487986,82.967920799829741,0.20112621339693745,33.599797410943481,0,0,0,0,147.1833230885079,11.74980838067312,45.277987071358169,52.5488059654339,0,0,0,0,0,0,0,0,0,0,112.44834487652621,0,1392.84,2031,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C111:$BK111)+SUMIF($C$3:$BK$3,DD$2,$C111:$BK111))/2","v":1.86},0,0,8.2249999999999996,0,0,0,0,2.4550000000000001,370.185,0,0,22.204999999999998,404.93]
[{"$f":"A112","v":26},2040,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,M$1)","v":4.3899999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,N$1)","v":0.97},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,S$1)","v":30.93},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,V$1)","v":9.3000000000000007},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,W$1)","v":3.1},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,0,0,26.66910890561034,49.661561338452934,811.12590186970237,65.285145346738844,79.656305205395427,634.86799499497477,20.345122792786519,0,0,0,31.840943129735908,0,0,0,39.524390735910764,23.889882665200478,1.9936710936293611,0.21860023353778216,0,0,30.878245133890609,58.070666789150643,71.27616757523343,43.352843057096599,66.713480036952262,82.149967763498523,3.3538481253599834,21.214733436100602,0,0,0,0,11.136880156051355,91.531040642748493,83.924216594428728,0.46355975983564224,20.77573585987663,0,2785.68]
[{"$f":"A113","v":27},2050,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,M$1)","v":61.13},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,N$1)","v":49.22},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,O$1)","v":13.76},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,S$1)","v":2.71},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,U$1)","v":2.95},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,V$1)","v":24.07},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,W$1)","v":29.95},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2050,39.801141266098909,0,108.02218968784992,75.670010051468708,818.74983436041884,310.47212790133364,218.15765739294974,1082.2066739301599,54.365311778178501,52.63999361348111,0,0,22.483460022459962,0,0,0,135.85263491862162,75.658451421883626,34.627305828361848,40.5349381761811,8.8843567417148126,0.51181620359878821,34.966383533080652,58.204877037612761,67.282228034923691,12.725607825818217,32.151017609660329,63.622972282329592,157.08059361037559,67.312262352020767,0,0,141.12501505144056,11.595713313166049,9.5474998024220135,88.3563359823452,103.41724774358858,0,58.839052173492114,43.187550719170886,2785.68,null,"Annualised Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,0,6.2835265430732719,0,0,0,0,0,6.2835265430732719,0,0,0,0,0,12.567053086146544,1.2728836599323952E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,3.0697864973309961,6.2835265430732719,0,7.1958436173995386,0,0,0,6.2835265430732719,0,0,0,0,4.1260571200685439,26.958740320945623,1.7850396832959636E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,14.190427337497956,9.024603823172141,0,10.265630114730534,6.4604885484451016,0,16.811848961114841,14.334380885909239,0,0,0,15.049105669263334,4.1260571200685439,90.262542460201672,3.285834921485889E-2]
[null,"From",{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(C117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Ghana"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(D117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Cote d'Ivoire"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(E117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Cote d'Ivoire"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(F117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(G117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(H117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Sierra Leone"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(I117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Senegal"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(J117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Senegal"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(K117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Guinea"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(L117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Gambia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(M117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(N117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Niger"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(O117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Niger"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(P117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Ghana"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(Q117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Burkina"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(R117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Mali"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(S117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Guinea"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(T117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(U117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Togo/Benin"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(V117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Mali"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(W117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(X117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},"Central Africa",{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(Z117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AA117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AB117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AC117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AD117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AE117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AF117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AG117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AH117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AI117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AJ117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AK117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AL117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AM117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AN117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AO117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AP117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AQ117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AR117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AS117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AT117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,153.31694736908915,0.10418526167051004]
[null,"Project",{"$f":"LEFT(RIGHT(C117,12),3)","v":"Dor"},{"$f":"LEFT(RIGHT(D117,12),3)","v":"Dor"},"LSG","LSG","LSG","LSG","MVG","MVG","MVG","MVG","CoN","CoN","CoN","hub","hub","hub","hub","Dme","DMe","MVG","ICI","GTB","Ing","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,153.31694736908915,9.5531720358587036E-2]
[{"$f":"A156+1","v":25},{"$f":"B90","v":2010},{"$f":"IF(AND(C$154<>B$154,C118<>0),1,IF(C$154<>B$154,0,IF(C118<>0,B155+1,B155)))","v":0},{"$f":"IF(AND(D$154<>C$154,D118<>0),1,IF(D$154<>C$154,0,IF(D118<>0,C155+1,C155)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,153.31694736908915,0.10504830274211481]
[23,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,153.31694736908915,9.8033126398936743E-2]
[20,2015,0,0,1,2,3,4,0,0,0,0,0,0,0,1,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0,123.02985430462159,14.93495142227477,15.049105669263334,4.4744797213187768,276.69522427496099,0.10957315402479832]
[17,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,14.627789392225221,13.150660943240684,5.8140729329676955,14.391687234799079,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0.43736205472726553,251.29980115173021,14.93495142227477,15.049105669263334,10.062994865056059,411.42841037526136,0.13518976202963237]
[16,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,14.798333086521387,13.150660943240684,5.8140729329676955,15.145838786189385,28.047560949852603,12.466193912100424,16.811848961114841,14.334380885909239,0.6624613931665605,285.24212237378742,14.93495142227477,15.049105669263334,12.098974828414324,448.55650614480265,9.4458203802869969E-2]
[13,2022,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(M$154<>L$154,M130<>0),1,IF(M$154<>L$154,0,IF(M130<>0,L167+1,L167)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD142","v":"BUw"},{"$f":"DE142","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw",null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[8,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C38:$BK38)*Sum!$N132/1000","v":58.786531104378042},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C38:$BK38)*Sum!$N132/1000","v":459.93859264761034},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C38:$BK38)*Sum!$N132/1000","v":98.047039466048957},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C38:$BK38)*Sum!$N132/1000","v":20.749004950079531},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C38:$BK38)*Sum!$N132/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C38:$BK38)*Sum!$N132/1000","v":734.5675858281337},1372.0887539962505,null,2012,0,500.2040217900078,0,1279.3088516513069,0,0,0,0,81.630862291258794,0,0,0,658.01251109460998,2519.1562468271836]
[7,2028,0,0,0,0,0,0,0,{"$f":"IF(AND(J$154<>I$154,J136<>0),1,IF(J$154<>I$154,0,IF(J136<>0,I173+1,I173)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C39:$BK39)*Sum!$N133/1000","v":85.936794381910559},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C39:$BK39)*Sum!$N133/1000","v":40.431003197199971},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C39:$BK39)*Sum!$N133/1000","v":711.72507352312368},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C39:$BK39)*Sum!$N133/1000","v":147.94958825127105},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C39:$BK39)*Sum!$N133/1000","v":82.521071698009166},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C39:$BK39)*Sum!$N133/1000","v":57.439907990504786},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C39:$BK39)*Sum!$N133/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C39:$BK39)*Sum!$N133/1000","v":979.55955711671277},2105.5629961587319,null,2013,84.129480885480646,76.104447515391769,0,842.93539011916891,0,0,0,2.2660734826888063,90.447173613370396,0,7.9207059352988551,0,760.79359095522773,1864.5968625066271]
[5,2030,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,1,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C41:$BK41)*Sum!$N135/1000","v":43.999976642534691},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C41:$BK41)*Sum!$N135/1000","v":34.288092010744307},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C41:$BK41)*Sum!$N135/1000","v":54.89784447223704},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C41:$BK41)*Sum!$N135/1000","v":224.20353476971701},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C41:$BK41)*Sum!$N135/1000","v":45.752596257226841},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C41:$BK41)*Sum!$N135/1000","v":463.19232674007014},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C41:$BK41)*Sum!$N135/1000","v":136.33535739552676},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C41:$BK41)*Sum!$N135/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C41:$BK41)*Sum!$N135/1000","v":378.07826590325334},1380.7479941913102,null,2015,91.999284563277584,0,0,0,78.951042141019443,0,80.320911263401086,166.37704905199925,97.236389000059447,257.10790649242267,69.330197845668451,3.104512588340552,137.3721865547881,981.79947950097653]
[2,2050,0,0,0,0,0,0,0,0,0,0,1,2,3,0,0,0,1,0,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C44:$BK44)*Sum!$N138/1000","v":48.176861576642139},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C44:$BK44)*Sum!$N138/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C44:$BK44)*Sum!$N138/1000","v":18.152249174463954},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C44:$BK44)*Sum!$N138/1000","v":566.35483464100957},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C44:$BK44)*Sum!$N138/1000","v":192.96376818194611},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C44:$BK44)*Sum!$N138/1000","v":1.1650994335342718E-2},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C44:$BK44)*Sum!$N138/1000","v":195.51533594138616},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C44:$BK44)*Sum!$N138/1000","v":121.8344477646788},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C44:$BK44)*Sum!$N138/1000","v":1.7243471616307222},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C44:$BK44)*Sum!$N138/1000","v":576.3746897694042},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C44:$BK44)*Sum!$N138/1000","v":74.508108774516685},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C44:$BK44)*Sum!$N138/1000","v":42.53778031833626},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C44:$BK44)*Sum!$N138/1000","v":571.34146021653623},2409.4955345148865,null,2018,111.0660706415407,0,23.564337284875442,442.84082892908418,292.60736333169694,9.3986450682863989,253.70492994467548,116.56911305292709,0.98470308378815874,671.06902900634282,0,38.094258097213441,486.72948047990701,2446.628758920338]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C47:$BK47)*Sum!$N141/1000","v":57.609310048938816},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C47:$BK47)*Sum!$N141/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C47:$BK47)*Sum!$N141/1000","v":25.386578082469502},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C47:$BK47)*Sum!$N141/1000","v":649.28748321757837},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C47:$BK47)*Sum!$N141/1000","v":32.415140271151429},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C47:$BK47)*Sum!$N141/1000","v":42.454326521329961},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C47:$BK47)*Sum!$N141/1000","v":62.70247105523007},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C47:$BK47)*Sum!$N141/1000","v":192.00085180161062},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C47:$BK47)*Sum!$N141/1000","v":21.979819276039137},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C47:$BK47)*Sum!$N141/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C47:$BK47)*Sum!$N141/1000","v":99.361912164957559},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C47:$BK47)*Sum!$N141/1000","v":193.24584671425961},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C47:$BK47)*Sum!$N141/1000","v":439.98120213014693},1816.4249412837121,null,2021,127.87274332137154,0,22.582369967817833,766.20452261635,162.50847492498471,39.800162382506961,182.68942620949329,175.42703066159939,21.051293754327357,0,48.346974699094019,149.33127211519539,572.62289991203806,2268.4371705647786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C49:$BK49)*Sum!$N143/1000","v":65.973482643484346},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C49:$BK49)*Sum!$N143/1000","v":218.44955082294231},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C49:$BK49)*Sum!$N143/1000","v":29.357973684908981},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C49:$BK49)*Sum!$N143/1000","v":600.29538645207424},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C49:$BK49)*Sum!$N143/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C49:$BK49)*Sum!$N143/1000","v":70.676184627666913},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C49:$BK49)*Sum!$N143/1000","v":256.94161874635972},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C49:$BK49)*Sum!$N143/1000","v":121.84067784980709},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C49:$BK49)*Sum!$N143/1000","v":31.618888100381373},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C49:$BK49)*Sum!$N143/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C49:$BK49)*Sum!$N143/1000","v":141.89498871504719},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C49:$BK49)*Sum!$N143/1000","v":197.33261018243019},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C49:$BK49)*Sum!$N143/1000","v":216.93473816457583},1951.3160999896782,null,2023,135.73784463783147,0,72.113327121605749,631.69635138716626,0,95.154951316414326,18.493785128705067,189.16656627313154,35.277100323161022,0,47.558508022056607,170.54050077751327,569.66314543912131,1965.4020804267066]
[{"$f":"A185+1","v":2},2011,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA186<>\"\",Z185+1,Z185)","v":0},{"$f":"IF(OR(B186<ByProject!$J$34,B186>ByProject!$K$34),\"\",M186&N186&O186&P186&Q186&R186&S186&T186&U186)","v":""},null,null,null,null,null,{"$f":"AG185+1","v":2},{"$f":"IFERROR(VLOOKUP(AG186,$Z$185:$AA$208,2,FALSE),\"\")","v":"2017 Cote d'Ivoire to Ghana 655MW, "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C52:$BK52)*Sum!$N146/1000","v":79.685608077283064},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C52:$BK52)*Sum!$N146/1000","v":201.92395796087243},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C52:$BK52)*Sum!$N146/1000","v":34.590899852547409},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C52:$BK52)*Sum!$N146/1000","v":849.17355701468921},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C52:$BK52)*Sum!$N146/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C52:$BK52)*Sum!$N146/1000","v":78.487412452737075},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C52:$BK52)*Sum!$N146/1000","v":246.19000752938001},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C52:$BK52)*Sum!$N146/1000","v":136.82946108717283},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C52:$BK52)*Sum!$N146/1000","v":60.290516285566611},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C52:$BK52)*Sum!$N146/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C52:$BK52)*Sum!$N146/1000","v":240.00866187751657},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C52:$BK52)*Sum!$N146/1000","v":53.090144448341618},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C52:$BK52)*Sum!$N146/1000","v":819.46502437991808},2799.735250966025,null,2026,124.2562933076746,15.857994888549628,96.898085048859699,619.35212157948638,0,107.91007840488845,29.626482748573892,135.93202498209615,25.740262562383425,0,57.636649000458561,32.529866085219346,520.59661226124263,1766.3364708694328]
[{"$f":"A186+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B187<ByProject!$J$34,B187>ByProject!$K$34),\"\",M187&N187&O187&P187&Q187&R187&S187&T187&U187)","v":""},null,null,null,null,null,{"$f":"AG186+1","v":3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C53:$BK53)*Sum!$N147/1000","v":84.883161672522249},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C53:$BK53)*Sum!$N147/1000","v":190.49386771013877},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C53:$BK53)*Sum!$N147/1000","v":34.157289172764834},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C53:$BK53)*Sum!$N147/1000","v":891.62071182612306},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C53:$BK53)*Sum!$N147/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C53:$BK53)*Sum!$N147/1000","v":79.020259723931503},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C53:$BK53)*Sum!$N147/1000","v":237.08319944693255},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C53:$BK53)*Sum!$N147/1000","v":142.25664575070093},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C53:$BK53)*Sum!$N147/1000","v":64.78338501129241},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C53:$BK53)*Sum!$N147/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C53:$BK53)*Sum!$N147/1000","v":229.6508782386808},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C53:$BK53)*Sum!$N147/1000","v":56.499093347796112},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C53:$BK53)*Sum!$N147/1000","v":820.34665716237532},2830.7951490632586,null,2027,108.22307914807628,44.015520792617188,93.379250454963909,513.02908076386041,0,107.07699710423958,53.580650108734893,150.38727441449265,16.128586019538776,0,47.035115531504637,34.221042320514769,466.95656390406845,1634.0331605626113]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B190<ByProject!$J$34,B190>ByProject!$K$34),\"\",M190&N190&O190&P190&Q190&R190&S190&T190&U190)","v":""},null,null,null,null,null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C56:$BK56)*Sum!$N150/1000","v":101.72619107590378},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C56:$BK56)*Sum!$N150/1000","v":74.365585857740854},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C56:$BK56)*Sum!$N150/1000","v":59.359933734807498},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C56:$BK56)*Sum!$N150/1000","v":1021.3839723826281},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C56:$BK56)*Sum!$N150/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C56:$BK56)*Sum!$N150/1000","v":108.91452742221917},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C56:$BK56)*Sum!$N150/1000","v":123.95387487177588},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C56:$BK56)*Sum!$N150/1000","v":158.61513419166536},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C56:$BK56)*Sum!$N150/1000","v":104.05116861291516},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C56:$BK56)*Sum!$N150/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C56:$BK56)*Sum!$N150/1000","v":294.73302197447185},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C56:$BK56)*Sum!$N150/1000","v":61.898315007100116},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C56:$BK56)*Sum!$N150/1000","v":1309.2094523993126},3418.2111775305411,null,2030,75.537734533838773,54.348338689917917,53.604400660667565,736.70707344789435,0,83.325762225458149,65.383615818381202,100.0890765421247,12.664166069991648,0,20.331015963673025,37.924521035966606,449.76597807805769,1689.6816830659716]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B191<ByProject!$J$34,B191>ByProject!$K$34),\"\",M191&N191&O191&P191&Q191&R191&S191&T191&U191)","v":""},null,null,null,null,null,7,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"SUMIF($C$3:$BK$3,DD$169,$C57:$BK57)*Sum!$N151/1000","v":103.34187879562489},{"$f":"SUMIF($C$3:$BK$3,DE$169,$C57:$BK57)*Sum!$N151/1000","v":600.74634720341999},{"$f":"SUMIF($C$3:$BK$3,DF$169,$C57:$BK57)*Sum!$N151/1000","v":64.063045085697198},{"$f":"SUMIF($C$3:$BK$3,DG$169,$C57:$BK57)*Sum!$N151/1000","v":1545.8169609324189},{"$f":"SUMIF($C$3:$BK$3,DH$169,$C57:$BK57)*Sum!$N151/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DI$169,$C57:$BK57)*Sum!$N151/1000","v":112.63330336880327},{"$f":"SUMIF($C$3:$BK$3,DJ$169,$C57:$BK57)*Sum!$N151/1000","v":77.166608426613863},{"$f":"SUMIF($C$3:$BK$3,DK$169,$C57:$BK57)*Sum!$N151/1000","v":163.0299902537227},{"$f":"SUMIF($C$3:$BK$3,DL$169,$C57:$BK57)*Sum!$N151/1000","v":175.58137750571905},{"$f":"SUMIF($C$3:$BK$3,DM$169,$C57:$BK57)*Sum!$N151/1000","v":0},{"$f":"SUMIF($C$3:$BK$3,DN$169,$C57:$BK57)*Sum!$N151/1000","v":292.85508377564111},{"$f":"SUMIF($C$3:$BK$3,DO$169,$C57:$BK57)*Sum!$N151/1000","v":70.901533571556456},{"$f":"SUMIF($C$3:$BK$3,DP$169,$C57:$BK57)*Sum!$N151/1000","v":1836.4314840395564},5042.5676129587737,null,2031,79.863773101704822,18.364379939193764,57.927673703991076,612.39442337147443,0,88.899664788708861,38.958135664001134,103.09068103640591,14.378082480994037,0,47.640979445164277,43.31685622138977,433.72950755687111,1538.5641573098994]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B195<ByProject!$J$34,B195>ByProject!$K$34),\"\",M195&N195&O195&P195&Q195&R195&S195&T195&U195)","v":""},null,null,null,null,null,11,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B196<ByProject!$J$34,B196>ByProject!$K$34),\"\",M196&N196&O196&P196&Q196&R196&S196&T196&U196)","v":""},null,null,null,null,null,12,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues"]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B199<ByProject!$J$34,B199>ByProject!$K$34),\"\",M199&N199&O199&P199&Q199&R199&S199&T199&U199)","v":""},null,null,null,null,null,15,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC171","v":2011},{"$f":"DD37*Sum!$N131/1000","v":45.230570886386232},{"$f":"DE37*Sum!$N131/1000","v":163.7865852170865},{"$f":"DF37*Sum!$N131/1000","v":0},{"$f":"DG37*Sum!$N131/1000","v":0},{"$f":"DH37*Sum!$N131/1000","v":0},{"$f":"DI37*Sum!$N131/1000","v":0},{"$f":"DJ37*Sum!$N131/1000","v":0},{"$f":"DK37*Sum!$N131/1000","v":3.785199033749032},{"$f":"DL37*Sum!$N131/1000","v":0},{"$f":"DM37*Sum!$N131/1000","v":786.64364378740436},{"$f":"DN37*Sum!$N131/1000","v":0},{"$f":"DO37*Sum!$N131/1000","v":0},{"$f":"DP37*Sum!$N131/1000","v":405.89865719671633},{"$f":"SUM(DD199:DP199)","v":1405.3446561213425},null,2011,68.258312162587686,0,0,402.12243966704688,0,0,0,3.0287888491336226,0,652.33287717491885,0,0,1096.720185855369,2222.4626037090561]
[17,2026,{"$f":"IFERROR(HLOOKUP(C$184,OFFSET($B$154,$A201,$F$182,$A171,$D$182),$A171,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B201<ByProject!$J$34,B201>ByProject!$K$34),\"\",M201&N201&O201&P201&Q201&R201&S201&T201&U201)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"DD39*Sum!$N133/1000","v":0},{"$f":"DE39*Sum!$N133/1000","v":147.94958825127105},{"$f":"DF39*Sum!$N133/1000","v":0},{"$f":"DG39*Sum!$N133/1000","v":126.36779757911053},{"$f":"DH39*Sum!$N133/1000","v":0},{"$f":"DI39*Sum!$N133/1000","v":0},{"$f":"DJ39*Sum!$N133/1000","v":0},{"$f":"DK39*Sum!$N133/1000","v":57.439907990504786},{"$f":"DL39*Sum!$N133/1000","v":0},{"$f":"DM39*Sum!$N133/1000","v":1062.0806288147219},{"$f":"DN39*Sum!$N133/1000","v":0},{"$f":"DO39*Sum!$N133/1000","v":0},{"$f":"DP39*Sum!$N133/1000","v":711.72507352312368},2105.5629961587319,null,2013,0,0,0,160.2339284008724,0,0,0,7.9207059352988551,0,851.24076456859814,2.2660734826888063,0,842.93539011916891,1864.5968625066271]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B204<ByProject!$J$34,B204>ByProject!$K$34),\"\",M204&N204&O204&P204&Q204&R204&S204&T204&U204)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,{"$f":"DD42*Sum!$N136/1000","v":161.56981743526637},{"$f":"DE42*Sum!$N136/1000","v":1160.3394633516239},{"$f":"DF42*Sum!$N136/1000","v":0},{"$f":"DG42*Sum!$N136/1000","v":837.40454158522198},{"$f":"DH42*Sum!$N136/1000","v":83.484562778358651},{"$f":"DI42*Sum!$N136/1000","v":0},{"$f":"DJ42*Sum!$N136/1000","v":245.06717478263317},{"$f":"DK42*Sum!$N136/1000","v":80.964032683747675},{"$f":"DL42*Sum!$N136/1000","v":0},{"$f":"DM42*Sum!$N136/1000","v":46.904889983978968},{"$f":"DN42*Sum!$N136/1000","v":0},{"$f":"DO42*Sum!$N136/1000","v":0},{"$f":"DP42*Sum!$N136/1000","v":898.95921308356435},3514.6936956843952,null,2016,158.81269853180643,858.77205950944347,0,458.50990665872217,91.797186075850604,0,247.42737247898438,84.085124661739172,0,89.931355416114144,0,0,682.8740589164338,2672.2097622490942]
[21,2030,"","","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C205)&\" to \"&OFFSET($B$153,0,C205)&\" \"&ROUND(OFFSET($B138,0,C205),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B205<ByProject!$J$34,B205>ByProject!$K$34),\"\",M205&N205&O205&P205&Q205&R205&S205&T205&U205)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,{"$f":"DD43*Sum!$N137/1000","v":0},{"$f":"DE43*Sum!$N137/1000","v":1028.0392373585441},{"$f":"DF43*Sum!$N137/1000","v":0},{"$f":"DG43*Sum!$N137/1000","v":762.89870021088814},{"$f":"DH43*Sum!$N137/1000","v":76.849365164371008},{"$f":"DI43*Sum!$N137/1000","v":0},{"$f":"DJ43*Sum!$N137/1000","v":230.90906010168212},{"$f":"DK43*Sum!$N137/1000","v":7.6885461625227904},{"$f":"DL43*Sum!$N137/1000","v":0},{"$f":"DM43*Sum!$N137/1000","v":46.420048661992062},{"$f":"DN43*Sum!$N137/1000","v":15.677896165519869},{"$f":"DO43*Sum!$N137/1000","v":0},{"$f":"DP43*Sum!$N137/1000","v":845.39114542255686},3013.8739992480769,null,2017,0,955.68286382571409,4.470279177522487,518.29423550162653,59.783717205859162,0,271.22191837138701,51.897028317370143,0,86.343547137284503,17.753865412851056,0,760.41820589159659,2725.8656608412116]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,{"$f":"DD47*Sum!$N141/1000","v":0},{"$f":"DE47*Sum!$N141/1000","v":705.53861699817264},{"$f":"DF47*Sum!$N141/1000","v":0},{"$f":"DG47*Sum!$N141/1000","v":0},{"$f":"DH47*Sum!$N141/1000","v":238.7221154326557},{"$f":"DI47*Sum!$N141/1000","v":3.9726655849071757},{"$f":"DJ47*Sum!$N141/1000","v":32.415140271151429},{"$f":"DK47*Sum!$N141/1000","v":96.339969967891406},{"$f":"DL47*Sum!$N141/1000","v":0},{"$f":"DM47*Sum!$N141/1000","v":461.96102140618603},{"$f":"DN47*Sum!$N141/1000","v":21.413912497562333},{"$f":"DO47*Sum!$N141/1000","v":0},{"$f":"DP47*Sum!$N141/1000","v":256.06149912518504},1816.4249412837116,null,2021,0,820.66585848935244,0,0,189.13143449770234,1.501060752588335,162.50847492498471,48.346974699094019,0,593.67419366636545,21.081309215229499,0,431.52786431946174,2268.4371705647786]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,{"$f":"DD48*Sum!$N142/1000","v":0},{"$f":"DE48*Sum!$N142/1000","v":644.51776501782672},{"$f":"DF48*Sum!$N142/1000","v":0},{"$f":"DG48*Sum!$N142/1000","v":0},{"$f":"DH48*Sum!$N142/1000","v":415.0462311097898},{"$f":"DI48*Sum!$N142/1000","v":28.457727686939119},{"$f":"DJ48*Sum!$N142/1000","v":10.0552145920862},{"$f":"DK48*Sum!$N142/1000","v":0},{"$f":"DL48*Sum!$N142/1000","v":0},{"$f":"DM48*Sum!$N142/1000","v":385.01631576447045},{"$f":"DN48*Sum!$N142/1000","v":0},{"$f":"DO48*Sum!$N142/1000","v":0},{"$f":"DP48*Sum!$N142/1000","v":167.69247642550056},1650.7857305966127,null,2022,0,784.18752740322316,0,0,192.756444503213,31.501795132220813,0,29.264500686340135,0,599.81519708724227,0,0,307.24582714326715,1944.7712919555065]
[null,null,1,{"$f":"C213+1","v":2},{"$f":"D213+1","v":3},4,5,6,7,8,null,null,null,{"$f":"C213","v":1},{"$f":"D213","v":2},3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,{"$f":"DD51*Sum!$N145/1000","v":0},{"$f":"DE51*Sum!$N145/1000","v":520.83493242810925},{"$f":"DF51*Sum!$N145/1000","v":0},{"$f":"DG51*Sum!$N145/1000","v":0},{"$f":"DH51*Sum!$N145/1000","v":633.73808328607595},{"$f":"DI51*Sum!$N145/1000","v":31.355101171312363},{"$f":"DJ51*Sum!$N145/1000","v":118.32241196590817},{"$f":"DK51*Sum!$N145/1000","v":0},{"$f":"DL51*Sum!$N145/1000","v":0},{"$f":"DM51*Sum!$N145/1000","v":512.91447388573317},{"$f":"DN51*Sum!$N145/1000","v":0},{"$f":"DO51*Sum!$N145/1000","v":0},{"$f":"DP51*Sum!$N145/1000","v":226.24570126522588},2043.4107040023646,null,2025,0,662.40449024912186,0,0,306.07349310017383,93.197198461292203,0,38.617409708645212,0,598.24450812554278,0,0,120.78765766504522,1819.3247573098211]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$213,OFFSET($B$154,$A214,$F$211,$A155,$D$211),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$213,OFFSET($B$154,$A214,$F$211,$A155,$D$211),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N214=\"\",\"\",B214&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C214)&\" to \"&OFFSET($B$153,0,C214)&\" \"&ROUND(OFFSET($B118,0,C214),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D214)&\" to \"&OFFSET($B$153,0,D214)&\" \"&ROUND(OFFSET($B118,0,D214),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA214<>\"\",1,0)","v":0},{"$f":"IF(OR(B214<ByProject!$J$34,B214>ByProject!$K$34),\"\",M214&N214&O214&P214&Q214&R214&S214&T214&U214)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG214,$Z$214:$AA$237,2,FALSE),\"\")","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW, "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,{"$f":"DD52*Sum!$N146/1000","v":0},{"$f":"DE52*Sum!$N146/1000","v":503.10778522992882},{"$f":"DF52*Sum!$N146/1000","v":2.2284198998565667},{"$f":"DG52*Sum!$N146/1000","v":0},{"$f":"DH52*Sum!$N146/1000","v":615.54780640811884},{"$f":"DI52*Sum!$N146/1000","v":34.590899852547409},{"$f":"DJ52*Sum!$N146/1000","v":201.92395796087243},{"$f":"DK52*Sum!$N146/1000","v":0},{"$f":"DL52*Sum!$N146/1000","v":0},{"$f":"DM52*Sum!$N146/1000","v":879.75554066548477},{"$f":"DN52*Sum!$N146/1000","v":0},{"$f":"DO52*Sum!$N146/1000","v":0},{"$f":"DP52*Sum!$N146/1000","v":562.58084094921639},2799.7352509660254,null,2026,0,722.07394085467467,0,0,297.83923948066212,96.898085048859699,15.857994888549628,0,0,546.33687482362609,0,0,87.330335773060625,1766.336470869433]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N217=\"\",\"\",B217&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B217<ByProject!$J$34,B217>ByProject!$K$34),\"\",M217&N217&O217&P217&Q217&R217&S217&T217&U217)","v":""},null,null,null,null,null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,{"$f":"DD55*Sum!$N149/1000","v":0},{"$f":"DE55*Sum!$N149/1000","v":478.30309810264714},{"$f":"DF55*Sum!$N149/1000","v":11.690879269236715},{"$f":"DG55*Sum!$N149/1000","v":0},{"$f":"DH55*Sum!$N149/1000","v":579.05824318934776},{"$f":"DI55*Sum!$N149/1000","v":48.224876985601448},{"$f":"DJ55*Sum!$N149/1000","v":104.95936513159924},{"$f":"DK55*Sum!$N149/1000","v":0},{"$f":"DL55*Sum!$N149/1000","v":0},{"$f":"DM55*Sum!$N149/1000","v":860.92084587861825},{"$f":"DN55*Sum!$N149/1000","v":5.1147596802910629},{"$f":"DO55*Sum!$N149/1000","v":0.39344305233008176},{"$f":"DP55*Sum!$N149/1000","v":508.60945436212995},2597.2749656518013,null,2029,0,728.4680193990414,1.844576702497025,83.844677563012581,298.27995129773058,35.918370759381943,18.496468786176131,0,0,411.8744014307423,1.2037292539197564,0,12.658311235621268,1592.5885064281231]
[6,2015,3,4,5,6,"","","","",null,null,"2015 ","Cote d'Ivoire to Liberia 338MW, ","Liberia to Guinea 338MW, ","Liberia to Sierra Leone 303MW, ","Sierra Leone to Guinea 334MW, ","","","","",null,null,null,null,1,{"$f":"IF(OR(B219<ByProject!$J$34,B219>ByProject!$K$34),\"\",M219&N219&O219&P219&Q219&R219&S219&T219&U219)","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW, "},null,null,null,null,null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,{"$f":"DD57*Sum!$N151/1000","v":0},{"$f":"DE57*Sum!$N151/1000","v":174.37083761847069},{"$f":"DF57*Sum!$N151/1000","v":26.780540312635225},{"$f":"DG57*Sum!$N151/1000","v":588.38609782835772},{"$f":"DH57*Sum!$N151/1000","v":520.08616313729112},{"$f":"DI57*Sum!$N151/1000","v":64.063045085697198},{"$f":"DJ57*Sum!$N151/1000","v":25.591237967268402},{"$f":"DK57*Sum!$N151/1000","v":5.4049544088546115},{"$f":"DL57*Sum!$N151/1000","v":99.508502486005042},{"$f":"DM57*Sum!$N151/1000","v":1989.8408678209366},{"$f":"DN57*Sum!$N151/1000","v":0},{"$f":"DO57*Sum!$N151/1000","v":1.2848712838338074},{"$f":"DP57*Sum!$N151/1000","v":1547.2504950094235},5042.5676129587737,null,2031,87.723230746893535,589.52324969972835,23.542756083693632,0,283.65167488011639,57.927673703991076,18.364379939193764,0.61971641893691265,0,448.10759003786512,2.9056552163536669,0.38299453687089602,25.815236046256011,1538.564157309899]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B222<ByProject!$J$34,B222>ByProject!$K$34),\"\",M222&N222&O222&P222&Q222&R222&S222&T222&U222)","v":""},null,null,null,null,null,9,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B223<ByProject!$J$34,B223>ByProject!$K$34),\"\",M223&N223&O223&P223&Q223&R223&S223&T223&U223)","v":""},null,null,null,null,null,10,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B227<ByProject!$J$34,B227>ByProject!$K$34),\"\",M227&N227&O227&P227&Q227&R227&S227&T227&U227)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B228<ByProject!$J$34,B228>ByProject!$K$34),\"\",M228&N228&O228&P228&Q228&R228&S228&T228&U228)","v":""},null,null,null,null,null,15,""]
[18,2027,{"$f":"IFERROR(HLOOKUP(C$213,OFFSET($B$154,$A231,$F$211,$A172,$D$211),$A172,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C231)&\" to \"&OFFSET($B$153,0,C231)&\" \"&ROUND(OFFSET($B135,0,C231),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B231<ByProject!$J$34,B231>ByProject!$K$34),\"\",M231&N231&O231&P231&Q231&R231&S231&T231&U231)","v":""}]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B232<ByProject!$J$34,B232>ByProject!$K$34),\"\",M232&N232&O232&P232&Q232&R232&S232&T232&U232)","v":""}]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B236<ByProject!$J$34,B236>ByProject!$K$34),\"\",M236&N236&O236&P236&Q236&R236&S236&T236&U236)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B237<ByProject!$J$34,B237>ByProject!$K$34),\"\",M237&N237&O237&P237&Q237&R237&S237&T237&U237)","v":""}]
[null,"MVG","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$240)","v":5},"start:",{"$f":"HLOOKUP($B$240,$C$154:$BY$179,26,FALSE)","v":7}]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$242,OFFSET($B$154,$A243,$F$240,$A155,$D$240),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$242,OFFSET($B$154,$A243,$F$240,$A155,$D$240),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N243=\"\",\"\",B243&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C243)&\" to \"&OFFSET($B$153,0,C243)&\" \"&ROUND(OFFSET($B118,0,C243),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D243)&\" to \"&OFFSET($B$153,0,D243)&\" \"&ROUND(OFFSET($B118,0,D243),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA243<>\"\",1,0)","v":0},{"$f":"IF(OR(B243<ByProject!$J$34,B243>ByProject!$K$34),\"\",M243&N243&O243&P243&Q243&R243&S243&T243&U243)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG243,$Z$243:$AA$266,2,FALSE),\"\")","v":"2017 Senegal to Guinea 286MW, Senegal to Gambia 341MW, Guinea to Senegal 286MW, Gambia to Senegal 341MW, "}]
[{"$f":"A244+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B245<ByProject!$J$34,B245>ByProject!$K$34),\"\",M245&N245&O245&P245&Q245&R245&S245&T245&U245)","v":""},null,null,null,null,null,{"$f":"AG244+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N246=\"\",\"\",B246&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B246<ByProject!$J$34,B246>ByProject!$K$34),\"\",M246&N246&O246&P246&Q246&R246&S246&T246&U246)","v":""},null,null,null,null,null,4,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B249<ByProject!$J$34,B249>ByProject!$K$34),\"\",M249&N249&O249&P249&Q249&R249&S249&T249&U249)","v":""},null,null,null,null,null,7,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B251<ByProject!$J$34,B251>ByProject!$K$34),\"\",M251&N251&O251&P251&Q251&R251&S251&T251&U251)","v":""},null,null,null,null,null,9,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B254<ByProject!$J$34,B254>ByProject!$K$34),\"\",M254&N254&O254&P254&Q254&R254&S254&T254&U254)","v":""},null,null,null,null,null,12,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B255<ByProject!$J$34,B255>ByProject!$K$34),\"\",M255&N255&O255&P255&Q255&R255&S255&T255&U255)","v":""},null,null,null,null,null,13,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B259<ByProject!$J$34,B259>ByProject!$K$34),\"\",M259&N259&O259&P259&Q259&R259&S259&T259&U259)","v":""}]
[18,2027,{"$f":"IFERROR(HLOOKUP(C$242,OFFSET($B$154,$A260,$F$240,$A172,$D$240),$A172,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C260)&\" to \"&OFFSET($B$153,0,C260)&\" \"&ROUND(OFFSET($B135,0,C260),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B260<ByProject!$J$34,B260>ByProject!$K$34),\"\",M260&N260&O260&P260&Q260&R260&S260&T260&U260)","v":""}]
[21,2030,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B263<ByProject!$J$34,B263>ByProject!$K$34),\"\",M263&N263&O263&P263&Q263&R263&S263&T263&U263)","v":""}]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B264<ByProject!$J$34,B264>ByProject!$K$34),\"\",M264&N264&O264&P264&Q264&R264&S264&T264&U264)","v":""}]
[24,2050,11,"","","","","","","",null,null,"2050 ","Nigeria to Niger 61MW, ","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B266<ByProject!$J$34,B266>ByProject!$K$34),\"\",M266&N266&O266&P266&Q266&R266&S266&T266&U266)","v":""}]
[null,"CoN","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$269)","v":3},"start:",{"$f":"HLOOKUP($B$269,$C$154:$BY$179,26,FALSE)","v":11}]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$271,OFFSET($B$154,$A272,$F$269,$A155,$D$269),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$271,OFFSET($B$154,$A272,$F$269,$A155,$D$269),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N272=\"\",\"\",B272&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C272)&\" to \"&OFFSET($B$153,0,C272)&\" \"&ROUND(OFFSET($B118,0,C272),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D272)&\" to \"&OFFSET($B$153,0,D272)&\" \"&ROUND(OFFSET($B118,0,D272),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA272<>\"\",1,0)","v":0},{"$f":"IF(OR(B272<ByProject!$J$34,B272>ByProject!$K$34),\"\",M272&N272&O272&P272&Q272&R272&S272&T272&U272)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG272,$Z$272:$AA$295,2,FALSE),\"\")","v":"2030 Niger to Burkina 24MW, "}]
[{"$f":"A272+1","v":2},{"$f":"B156","v":2011},{"$f":"IFERROR(HLOOKUP(C$271,OFFSET($B$154,$A273,$F$269,$A156,$D$269),$A156,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C273)&\" to \"&OFFSET($B$153,0,C273)&\" \"&ROUND(OFFSET($B119,0,C273),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,{"$f":"IF(AA273<>\"\",Z272+1,Z272)","v":0},{"$f":"IF(OR(B273<ByProject!$J$34,B273>ByProject!$K$34),\"\",M273&N273&O273&P273&Q273&R273&S273&T273&U273)","v":""},null,null,null,null,null,{"$f":"AG272+1","v":2},{"$f":"IFERROR(VLOOKUP(AG273,$Z$272:$AA$295,2,FALSE),\"\")","v":""}]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B277<ByProject!$J$34,B277>ByProject!$K$34),\"\",M277&N277&O277&P277&Q277&R277&S277&T277&U277)","v":""},null,null,null,null,null,6,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B278<ByProject!$J$34,B278>ByProject!$K$34),\"\",M278&N278&O278&P278&Q278&R278&S278&T278&U278)","v":""},null,null,null,null,null,7,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B281<ByProject!$J$34,B281>ByProject!$K$34),\"\",M281&N281&O281&P281&Q281&R281&S281&T281&U281)","v":""},null,null,null,null,null,10,""]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B282<ByProject!$J$34,B282>ByProject!$K$34),\"\",M282&N282&O282&P282&Q282&R282&S282&T282&U282)","v":""},null,null,null,null,null,11,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B286<ByProject!$J$34,B286>ByProject!$K$34),\"\",M286&N286&O286&P286&Q286&R286&S286&T286&U286)","v":""},null,null,null,null,null,15,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B287<ByProject!$J$34,B287>ByProject!$K$34),\"\",M287&N287&O287&P287&Q287&R287&S287&T287&U287)","v":""},null,null,null,null,null,16,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B290<ByProject!$J$34,B290>ByProject!$K$34),\"\",M290&N290&O290&P290&Q290&R290&S290&T290&U290)","v":""},null,null,null,null,null,19,""]
[21,2030,13,"","","","","","","",null,null,"2030 ","Niger to Burkina 24MW, ","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B292<ByProject!$J$34,B292>ByProject!$K$34),\"\",M292&N292&O292&P292&Q292&R292&S292&T292&U292)","v":"2030 Niger to Burkina 24MW, "},null,null,null,null,null,21,""]
[24,2050,11,12,13,"","","","","",null,null,"2050 ","Nigeria to Niger 61MW, ","Niger to Togo/Benin 49MW, ","Niger to Burkina 14MW, ","","","","","",null,null,null,null,1,{"$f":"IF(OR(B295<ByProject!$J$34,B295>ByProject!$K$34),\"\",M295&N295&O295&P295&Q295&R295&S295&T295&U295)","v":""}]
[]
[]
[null,null,1,{"$f":"C300+1","v":2},{"$f":"D300+1","v":3},{"$f":"E300+1","v":4},{"$f":"F300+1","v":5},{"$f":"G300+1","v":6},{"$f":"H300+1","v":7},{"$f":"I300+1","v":8},null,null,null,{"$f":"C300","v":1},{"$f":"D300","v":2},{"$f":"E300","v":3},{"$f":"F300","v":4},{"$f":"G300","v":5},{"$f":"H300","v":6},{"$f":"I300","v":7},{"$f":"J300","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[4,2013,14,"","","","","","","",null,null,{"$f":"IF(N304=\"\",\"\",B304&\" \")","v":"2013 "},"Ghana to Burkina 332MW, ","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B304<ByProject!$J$34,B304>ByProject!$K$34),\"\",M304&N304&O304&P304&Q304&R304&S304&T304&U304)","v":"2013 Ghana to Burkina 332MW, "},null,null,null,null,null,4,""]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N305=\"\",\"\",B305&\" \")","v":""},"","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B305<ByProject!$J$34,B305>ByProject!$K$34),\"\",M305&N305&O305&P305&Q305&R305&S305&T305&U305)","v":""},null,null,null,null,null,5,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B308<ByProject!$J$34,B308>ByProject!$K$34),\"\",M308&N308&O308&P308&Q308&R308&S308&T308&U308)","v":""},null,null,null,null,null,8,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B310<ByProject!$J$34,B310>ByProject!$K$34),\"\",M310&N310&O310&P310&Q310&R310&S310&T310&U310)","v":""},null,null,null,null,null,10,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B313<ByProject!$J$34,B313>ByProject!$K$34),\"\",M313&N313&O313&P313&Q313&R313&S313&T313&U313)","v":""},null,null,null,null,null,13,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B314<ByProject!$J$34,B314>ByProject!$K$34),\"\",M314&N314&O314&P314&Q314&R314&S314&T314&U314)","v":""},null,null,null,null,null,14,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B316<ByProject!$J$34,B316>ByProject!$K$34),\"\",M316&N316&O316&P316&Q316&R316&S316&T316&U316)","v":""},null,null,null,null,null,16,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B319<ByProject!$J$34,B319>ByProject!$K$34),\"\",M319&N319&O319&P319&Q319&R319&S319&T319&U319)","v":""},null,null,null,null,null,19,""]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B322<ByProject!$J$34,B322>ByProject!$K$34),\"\",M322&N322&O322&P322&Q322&R322&S322&T322&U322)","v":""},null,null,null,null,null,22,""]
[23,2040,17,"","","","","","","",null,null,"2040 ","Guinea to Mali 31MW, ","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B323<ByProject!$J$34,B323>ByProject!$K$34),\"\",M323&N323&O323&P323&Q323&R323&S323&T323&U323)","v":""}]
[]
[]
[{"$f":"A330+1","v":2},{"$f":"B215","v":2011},{"$f":"IFERROR(HLOOKUP(C$329,OFFSET($B$154,$A331,$F$327,$A156,$D$327),$A156,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C331)&\" to \"&OFFSET($B$153,0,C331)&\" \"&ROUND(OFFSET($B119,0,C331),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,{"$f":"IF(AA331<>\"\",Z330+1,Z330)","v":0},{"$f":"IF(OR(B331<ByProject!$J$34,B331>ByProject!$K$34),\"\",M331&N331&O331&P331&Q331&R331&S331&T331&U331)","v":""},null,null,null,null,null,{"$f":"AG330+1","v":2},{"$f":"IFERROR(VLOOKUP(AG331,$Z$330:$AA$353,2,FALSE),\"\")","v":"2030 Nigeria to Togo/Benin 102MW, "}]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N334=\"\",\"\",B334&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B334<ByProject!$J$34,B334>ByProject!$K$34),\"\",M334&N334&O334&P334&Q334&R334&S334&T334&U334)","v":""},null,null,null,null,null,5,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B336<ByProject!$J$34,B336>ByProject!$K$34),\"\",M336&N336&O336&P336&Q336&R336&S336&T336&U336)","v":""},null,null,null,null,null,7,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B337<ByProject!$J$34,B337>ByProject!$K$34),\"\",M337&N337&O337&P337&Q337&R337&S337&T337&U337)","v":""},null,null,null,null,null,8,""]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B340<ByProject!$J$34,B340>ByProject!$K$34),\"\",M340&N340&O340&P340&Q340&R340&S340&T340&U340)","v":""},null,null,null,null,null,11,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B342<ByProject!$J$34,B342>ByProject!$K$34),\"\",M342&N342&O342&P342&Q342&R342&S342&T342&U342)","v":""},null,null,null,null,null,13,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B345<ByProject!$J$34,B345>ByProject!$K$34),\"\",M345&N345&O345&P345&Q345&R345&S345&T345&U345)","v":""},null,null,null,null,null,16,""]
[17,2026,18,"","","","","","","",null,null,"2026 ","Nigeria to Togo/Benin 19MW, ","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B346<ByProject!$J$34,B346>ByProject!$K$34),\"\",M346&N346&O346&P346&Q346&R346&S346&T346&U346)","v":"2026 Nigeria to Togo/Benin 19MW, "},null,null,null,null,null,17,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B349<ByProject!$J$34,B349>ByProject!$K$34),\"\",M349&N349&O349&P349&Q349&R349&S349&T349&U349)","v":""},null,null,null,null,null,20,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B352<ByProject!$J$34,B352>ByProject!$K$34),\"\",M352&N352&O352&P352&Q352&R352&S352&T352&U352)","v":""}]
[]
[]
[]
[{"$f":"A359+1","v":2},{"$f":"B273","v":2011},"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA360<>\"\",Z359+1,Z359)","v":0},{"$f":"IF(OR(B360<ByProject!$J$34,B360>ByProject!$K$34),\"\",M360&N360&O360&P360&Q360&R360&S360&T360&U360)","v":""},null,null,null,null,null,{"$f":"AG359+1","v":2},{"$f":"IFERROR(VLOOKUP(AG360,$Z$359:$AA$382,2,FALSE),\"\")","v":""}]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N363=\"\",\"\",B363&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B363<ByProject!$J$34,B363>ByProject!$K$34),\"\",M363&N363&O363&P363&Q363&R363&S363&T363&U363)","v":""},null,null,null,null,null,5,""]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B364<ByProject!$J$34,B364>ByProject!$K$34),\"\",M364&N364&O364&P364&Q364&R364&S364&T364&U364)","v":""},null,null,null,null,null,6,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B368<ByProject!$J$34,B368>ByProject!$K$34),\"\",M368&N368&O368&P368&Q368&R368&S368&T368&U368)","v":""},null,null,null,null,null,10,""]
[11,2020,{"$f":"IFERROR(HLOOKUP(C$358,OFFSET($B$154,$A369,$F$356,$A165,$D$356),$A165,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B369<ByProject!$J$34,B369>ByProject!$K$34),\"\",M369&N369&O369&P369&Q369&R369&S369&T369&U369)","v":""},null,null,null,null,null,11,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B372<ByProject!$J$34,B372>ByProject!$K$34),\"\",M372&N372&O372&P372&Q372&R372&S372&T372&U372)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B373<ByProject!$J$34,B373>ByProject!$K$34),\"\",M373&N373&O373&P373&Q373&R373&S373&T373&U373)","v":""},null,null,null,null,null,15,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B376<ByProject!$J$34,B376>ByProject!$K$34),\"\",M376&N376&O376&P376&Q376&R376&S376&T376&U376)","v":""},null,null,null,null,null,18,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B378<ByProject!$J$34,B378>ByProject!$K$34),\"\",M378&N378&O378&P378&Q378&R378&S378&T378&U378)","v":""},null,null,null,null,null,20,""]
[23,2040,21,"","","","","","","",null,null,"2040 ","Liberia to Cote d'Ivoire 3MW, ","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B381<ByProject!$J$34,B381>ByProject!$K$34),\"\",M381&N381&O381&P381&Q381&R381&S381&T381&U381)","v":""}]
[]
[]
[null,null,1,{"$f":"C387+1","v":2},{"$f":"D387+1","v":3},{"$f":"E387+1","v":4},{"$f":"F387+1","v":5},{"$f":"G387+1","v":6},{"$f":"H387+1","v":7},{"$f":"I387+1","v":8},null,null,null,{"$f":"C387","v":1},{"$f":"D387","v":2},{"$f":"E387","v":3},{"$f":"F387","v":4},{"$f":"G387","v":5},{"$f":"H387","v":6},{"$f":"I387","v":7},{"$f":"J387","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[{"$f":"A389+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B390<ByProject!$J$34,B390>ByProject!$K$34),\"\",M390&N390&O390&P390&Q390&R390&S390&T390&U390)","v":""},null,null,null,null,null,{"$f":"AG389+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N391=\"\",\"\",B391&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B391<ByProject!$J$34,B391>ByProject!$K$34),\"\",M391&N391&O391&P391&Q391&R391&S391&T391&U391)","v":""},null,null,null,null,null,4,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B395<ByProject!$J$34,B395>ByProject!$K$34),\"\",M395&N395&O395&P395&Q395&R395&S395&T395&U395)","v":""},null,null,null,null,null,8,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B396<ByProject!$J$34,B396>ByProject!$K$34),\"\",M396&N396&O396&P396&Q396&R396&S396&T396&U396)","v":""},null,null,null,null,null,9,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B399<ByProject!$J$34,B399>ByProject!$K$34),\"\",M399&N399&O399&P399&Q399&R399&S399&T399&U399)","v":""},null,null,null,null,null,12,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B402<ByProject!$J$34,B402>ByProject!$K$34),\"\",M402&N402&O402&P402&Q402&R402&S402&T402&U402)","v":""},null,null,null,null,null,15,""]
[17,2026,22,"","","","","","","",null,null,"2026 ","Nigeria to Togo/Benin 9MW, ","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B404<ByProject!$J$34,B404>ByProject!$K$34),\"\",M404&N404&O404&P404&Q404&R404&S404&T404&U404)","v":"2026 Nigeria to Togo/Benin 9MW, "},null,null,null,null,null,17,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B405<ByProject!$J$34,B405>ByProject!$K$34),\"\",M405&N405&O405&P405&Q405&R405&S405&T405&U405)","v":""},null,null,null,null,null,18,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B407<ByProject!$J$34,B407>ByProject!$K$34),\"\",M407&N407&O407&P407&Q407&R407&S407&T407&U407)","v":""},null,null,null,null,null,20,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B410<ByProject!$J$34,B410>ByProject!$K$34),\"\",M410&N410&O410&P410&Q410&R410&S410&T410&U410)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B411<ByProject!$J$34,B411>ByProject!$K$34),\"\",M411&N411&O411&P411&Q411&R411&S411&T411&U411)","v":""}]
[]
[]
[null,"Ing","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$414)","v":1},"start:",{"$f":"HLOOKUP($B$414,$C$154:$BY$179,26,FALSE)","v":23}]
[]
[null,null,1,{"$f":"C416+1","v":2},{"$f":"D416+1","v":3},{"$f":"E416+1","v":4},{"$f":"F416+1","v":5},{"$f":"G416+1","v":6},{"$f":"H416+1","v":7},{"$f":"I416+1","v":8},null,null,null,{"$f":"C416","v":1},{"$f":"D416","v":2},{"$f":"E416","v":3},{"$f":"F416","v":4},{"$f":"G416","v":5},{"$f":"H416","v":6},{"$f":"I416","v":7},{"$f":"J416","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[1,{"$f":"B330","v":2010},{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A417,$F$414,$A155,$D$414),$A155,FALSE),\"\")","v":""},"","","","","","","",null,null,{"$f":"IF(N417=\"\",\"\",B417&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C417)&\" to \"&OFFSET($B$153,0,C417)&\" \"&ROUND(OFFSET($B118,0,C417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D417)&\" to \"&OFFSET($B$153,0,D417)&\" \"&ROUND(OFFSET($B292,0,D417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,E417)&\" to \"&OFFSET($B$153,0,E417)&\" \"&ROUND(OFFSET($B292,0,E417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,F417)&\" to \"&OFFSET($B$153,0,F417)&\" \"&ROUND(OFFSET($B292,0,F417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,G417)&\" to \"&OFFSET($B$153,0,G417)&\" \"&ROUND(OFFSET($B292,0,G417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,H417)&\" to \"&OFFSET($B$153,0,H417)&\" \"&ROUND(OFFSET($B292,0,H417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,I417)&\" to \"&OFFSET($B$153,0,I417)&\" \"&ROUND(OFFSET($B292,0,I417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,J417)&\" to \"&OFFSET($B$153,0,J417)&\" \"&ROUND(OFFSET($B292,0,J417),0)&\"MW, \",\"\")","v":""},null,null,null,null,{"$f":"IF(AA417<>\"\",1,0)","v":0},{"$f":"IF(OR(B417<ByProject!$J$34,B417>ByProject!$K$34),\"\",M417&N417&O417&P417&Q417&R417&S417&T417&U417)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG417,$Z$417:$AA$440,2,FALSE),\"\")","v":"2025 Central Africa to Nigeria 1000MW, "}]
[{"$f":"A417+1","v":2},{"$f":"B331","v":2011},"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA418<>\"\",Z417+1,Z417)","v":0},{"$f":"IF(OR(B418<ByProject!$J$34,B418>ByProject!$K$34),\"\",M418&N418&O418&P418&Q418&R418&S418&T418&U418)","v":""},null,null,null,null,null,{"$f":"AG417+1","v":2},{"$f":"IFERROR(VLOOKUP(AG418,$Z$417:$AA$440,2,FALSE),\"\")","v":"2026 Central Africa to Nigeria 1000MW, "}]
[{"$f":"A418+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B419<ByProject!$J$34,B419>ByProject!$K$34),\"\",M419&N419&O419&P419&Q419&R419&S419&T419&U419)","v":""},null,null,null,null,null,{"$f":"AG418+1","v":3},"2027 Central Africa to Nigeria 1000MW, "]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N420=\"\",\"\",B420&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B420<ByProject!$J$34,B420>ByProject!$K$34),\"\",M420&N420&O420&P420&Q420&R420&S420&T420&U420)","v":""},null,null,null,null,null,4,"2028 Central Africa to Nigeria 1000MW, "]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N421=\"\",\"\",B421&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B421<ByProject!$J$34,B421>ByProject!$K$34),\"\",M421&N421&O421&P421&Q421&R421&S421&T421&U421)","v":""},null,null,null,null,null,5,"2029 Central Africa to Nigeria 1000MW, "]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B422<ByProject!$J$34,B422>ByProject!$K$34),\"\",M422&N422&O422&P422&Q422&R422&S422&T422&U422)","v":""},null,null,null,null,null,6,"2030 Central Africa to Nigeria 1000MW, "]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B423<ByProject!$J$34,B423>ByProject!$K$34),\"\",M423&N423&O423&P423&Q423&R423&S423&T423&U423)","v":""},null,null,null,null,null,7,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B424<ByProject!$J$34,B424>ByProject!$K$34),\"\",M424&N424&O424&P424&Q424&R424&S424&T424&U424)","v":""},null,null,null,null,null,8,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B425<ByProject!$J$34,B425>ByProject!$K$34),\"\",M425&N425&O425&P425&Q425&R425&S425&T425&U425)","v":""},null,null,null,null,null,9,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B426<ByProject!$J$34,B426>ByProject!$K$34),\"\",M426&N426&O426&P426&Q426&R426&S426&T426&U426)","v":""},null,null,null,null,null,10,""]
[11,2020,{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A427,$F$414,$A165,$D$414),$A165,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B427<ByProject!$J$34,B427>ByProject!$K$34),\"\",M427&N427&O427&P427&Q427&R427&S427&T427&U427)","v":""},null,null,null,null,null,11,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B428<ByProject!$J$34,B428>ByProject!$K$34),\"\",M428&N428&O428&P428&Q428&R428&S428&T428&U428)","v":""},null,null,null,null,null,12,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B429<ByProject!$J$34,B429>ByProject!$K$34),\"\",M429&N429&O429&P429&Q429&R429&S429&T429&U429)","v":""},null,null,null,null,null,13,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B430<ByProject!$J$34,B430>ByProject!$K$34),\"\",M430&N430&O430&P430&Q430&R430&S430&T430&U430)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B431<ByProject!$J$34,B431>ByProject!$K$34),\"\",M431&N431&O431&P431&Q431&R431&S431&T431&U431)","v":""},null,null,null,null,null,15,""]
[16,2025,23,"","","","","","","",null,null,"2025 ","Central Africa to Nigeria 1000MW, ","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B432<ByProject!$J$34,B432>ByProject!$K$34),\"\",M432&N432&O432&P432&Q432&R432&S432&T432&U432)","v":"2025 Central Africa to Nigeria 1000MW, "},null,null,null,null,null,16,""]
[17,2026,23,"","","","","","","",null,null,"2026 ","Central Africa to Nigeria 1000MW, ","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B433<ByProject!$J$34,B433>ByProject!$K$34),\"\",M433&N433&O433&P433&Q433&R433&S433&T433&U433)","v":"2026 Central Africa to Nigeria 1000MW, "},null,null,null,null,null,17,""]
[18,2027,23,"","","","","","","",null,null,"2027 ","Central Africa to Nigeria 1000MW, ","","","","","","","",null,null,null,null,3,{"$f":"IF(OR(B434<ByProject!$J$34,B434>ByProject!$K$34),\"\",M434&N434&O434&P434&Q434&R434&S434&T434&U434)","v":"2027 Central Africa to Nigeria 1000MW, "},null,null,null,null,null,18,""]
[19,2028,23,"","","","","","","",null,null,"2028 ","Central Africa to Nigeria 1000MW, ","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B435<ByProject!$J$34,B435>ByProject!$K$34),\"\",M435&N435&O435&P435&Q435&R435&S435&T435&U435)","v":"2028 Central Africa to Nigeria 1000MW, "},null,null,null,null,null,19,""]
[20,2029,23,"","","","","","","",null,null,"2029 ","Central Africa to Nigeria 1000MW, ","","","","","","","",null,null,null,null,5,{"$f":"IF(OR(B436<ByProject!$J$34,B436>ByProject!$K$34),\"\",M436&N436&O436&P436&Q436&R436&S436&T436&U436)","v":"2029 Central Africa to Nigeria 1000MW, "},null,null,null,null,null,20,""]
[21,2030,{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A437,$F$414,$A175,$D$414),$A175,FALSE),\"\")","v":23},"","","","","","","",null,null,"2030 ","Central Africa to Nigeria 1000MW, ","","","","","","","",null,null,null,null,6,{"$f":"IF(OR(B437<ByProject!$J$34,B437>ByProject!$K$34),\"\",M437&N437&O437&P437&Q437&R437&S437&T437&U437)","v":"2030 Central Africa to Nigeria 1000MW, "},null,null,null,null,null,21,""]
[22,2031,23,"","","","","","","",null,null,"2031 ","Central Africa to Nigeria 800MW, ","","","","","","","",null,null,null,null,6,{"$f":"IF(OR(B438<ByProject!$J$34,B438>ByProject!$K$34),\"\",M438&N438&O438&P438&Q438&R438&S438&T438&U438)","v":""},null,null,null,null,null,22,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,6,{"$f":"IF(OR(B439<ByProject!$J$34,B439>ByProject!$K$34),\"\",M439&N439&O439&P439&Q439&R439&S439&T439&U439)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,6,{"$f":"IF(OR(B440<ByProject!$J$34,B440>ByProject!$K$34),\"\",M440&N440&O440&P440&Q440&R440&S440&T440&U440)","v":""}]

{"sheet":"RawBUw","index":13,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"BUw",{"$f":"C1&\"Primaire\"","v":"BUwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":213}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","H","H","O","O","O","O","O","O","O","O","S","S","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","",{"$f":"MID(INDIRECT(S6&$C$3),3,3)","v":""},"","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"BUwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"BUwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"$C$1&\"FinaleShp\"","v":"BUwFinaleShp"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":514}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":12.129729374626233},{"$f":"BA189","v":0},{"$f":"N44","v":12.571130000000002},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":24.700859374626233},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":11.25},{"$f":"H16/I16*1000","v":2195.631944411221},{"$f":"J16/8.76","v":250.6429160286782},{"$f":"P102","v":0.350073252},{"$f":"Y218","v":0.12181655552350874},null,null,{"$f":"SUM(L16:O16)","v":0.47188980752350873},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":84},{"$f":"P16/(Q16+eps)*1000","v":5.6177358031825166},{"$f":"R16/8.76","v":0.64129404145919144},{"$f":"L16+D16","v":12.479802626626233},{"$f":"M16+E16","v":0.12181655552350874},{"$f":"N16+F16","v":12.571130000000002},0,25.172749182149744,{"$f":"Z218","v":3.8325000000000004E-3},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":110.15470613732535},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":25.176581682149745},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":84},{"$f":"AL16/AD16*1000","v":1611.086759755656},{"$f":"AE16/8.76","v":183.91401367073698},{"$f":"BA131","v":0},{"$f":"Y160","v":0.82336100000000001},{"$f":"Z160","v":4.2019043375608814E-2},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.86538004337560881},{"$f":"AC16+AA16-AB16","v":135.33128781947511}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":16.024425374626233},{"$f":"BA190","v":6.0131745139607249},{"$f":"N45","v":180.12025000000003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":202.15784988858698},134,{"$f":"H17/I17*1000","v":1508.6406708103507},{"$f":"J17/8.76","v":172.21925465871584},{"$f":"P103","v":0.34037593199999999},0.12181655552350874,null,null,{"$f":"SUM(L17:O17)","v":0.46219248752350872},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":84.5},5.4697335795125612,{"$f":"R17/8.76","v":0.62439881044663947},{"$f":"L17+D17","v":16.364801306626234},6.1349910694842338,180.12025000000003,0,202.62004237611049,{"$f":"Z219","v":0.24132486},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":45.230570886386232},{"$f":"SUM(X17:Z17)","v":202.86136723611048},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":84.5},{"$f":"AL17/AD17*1000","v":1865.4532112393404},{"$f":"AE17/8.76","v":212.95127982184252},{"$f":"BA132","v":62.35425},{"$f":"Y161","v":0},{"$f":"Z161","v":2.6038360798997267},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},64.958086079899729,{"$f":"AC17+AA17-AB17","v":157.63079634972425}]
[null,3,2012,16.403809368237582,8.1800842487213465,88.521600000000007,0,113.10549361695894,64.66,1749.2343584435346,199.68428749355417,0.37819548000000003,0.57018337333272573,null,null,0.94837885333272576,90.8,10.444701026743159,1.1923174688062967,16.78200484823758,8.7502676220540714,88.521600000000007,0,114.05387247029167,0.79456704,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":58.786531104378042},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},114.84843951029167,90.800000000000011,1912.2794120558337,218.29673653605408,22.47,3.0305219999999999,6.0656770146474566,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},31.566199014647456,173.63497061466973]
[null,4,2013,16.418072124994339,20.506691849465334,60.832549999999991,0,97.757313974459663,53.019999999999996,1843.7818554217213,210.47738075590425,0.52850394000000001,1.8037039565749784,null,null,2.3322078965749782,98.2,23.74957124579921,2.7111382700684028,16.946576064994339,22.310395806040312,60.832549999999991,0,100.08952187103463,1.24325862,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":3.0697864973309961},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":85.936794381910559},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},104.40256698836563,98.2,1938.2827023449715,221.26514866951732,124.57915130000006,8.337394999999999,4.9193975113608488,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":33.479999999999997},171.31594381136088,190.33936137027621]
[null,5,2014,19.514592457426772,33.45514771205832,63.728289999999994,0,116.69803016948509,72.84,1602.1146371428486,182.88979876059915,0.6551278920000001,4.644896164866462,null,null,5.3000240568664623,106.4,49.812256168875372,5.6863306128853166,20.169720349426772,38.100043876924779,63.728289999999994,0,121.99805422635156,2.0737442879999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":3.0697864973309961},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":66.108431741859633},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},127.14158501168255,106.4,1816.2595559543438,207.33556574821276,131.73591552000013,25.370528040000018,9.1053394146153845,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},166.21178297461552,193.25001675354218]
[null,6,2015,27.204161174801293,78.788648600376945,21.30959,0,127.30239977517824,96.63,1317.4210884319389,150.39053520912543,0.68974826400000011,5.1858867375544069,null,null,5.8756350015544072,115.21000000000001,50.999349023907762,5.8218434958798815,27.893909438801291,83.974535337931357,21.30959,0,133.17803477673266,4.7263896719999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":43.999976642534691},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},152.09485178623063,115.2,1702.2120523330323,194.31644433025482,455.21242594630036,4.5897522000000031,29.08326717557847,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":121.285},610.17044532187879,196.09482842876531]
[null,7,2016,29.036610418044532,86.41347828051795,13.34778,0,128.79786869856247,103.81,1240.7077227488919,141.63330168366346,0.73322344799999994,5.9864310920528512,null,null,6.7196545400528507,124.49,53.977464370737223,6.1618110012257103,29.769833866044532,92.399909372570804,13.34778,0,135.51752323861533,8.2002487019999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":213.37502734937738},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":161.56981743526637},157.9081992781133,124.5,1684.4450537528055,192.28824814529744,78.819636896000077,8.0315186050000076,38.086949318283189,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},124.93810481928327,209.71340919222428]
[null,8,2017,30.343514196422916,90.543333566124204,14.27582,0,135.16266776254713,111.25999999999999,1214.8361294494621,138.67992345313493,0.78760889999999995,7.1040904417337414,null,null,7.8916993417337409,134.40000000000003,58.718001050197607,6.7029681564152517,31.131123096422915,97.64742400785795,14.27582,0,143.05436710428086,11.90808558,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":46.347855740278241},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},169.15288002177883,134.4,1603.4280934676865,183.0397366972245,42.573652275000036,11.39379692000001,40.652252734863382,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},94.619701929863425,215.50073576205708]
[null,9,2018,31.513586372037032,94.983612801361403,15.289360000000002,0,141.78655917339842,119.42999999999999,1187.1938304730675,135.52440987135475,0.833023548,7.7957636997764261,null,null,8.628787247776426,144.91,59.545837051831946,6.7974699830858389,32.346609920037032,102.77937650113783,15.289360000000002,0,150.41534642117483,15.971183382000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":48.176861576642139},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},180.57695714067279,144.9,1578.7013023969282,180.21704365261738,45.773533722400046,6.9764890250000056,44.547288397019912,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},97.297311144419965,228.75381871731491]
[null,10,2019,33.039770912577573,99.612758518427555,16.246600000000001,0,148.89912943100512,128.13,1162.094196761142,132.65915488140891,0.862845156,8.5644851867818552,null,null,9.4273303427818558,156.10999999999999,60.389022754326859,6.8937240587131123,33.902616068577572,108.17724370520941,16.246600000000001,0,158.32645977378698,20.314056749999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":51.13587208452693},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},192.83094386128494,156.1,1562.8879945279427,178.41187152145466,47.72091575790003,7.7532725600000081,47.614712178674054,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},103.0889004965741,243.96681594581187]
[null,11,2020,34.392282488191697,104.40884297065108,17.17717,0,155.97829545884275,137.33999999999997,1135.7091558092529,129.64716390516585,0.87754892399999995,9.341549224019488,null,null,10.219098148019487,168,60.827965163161949,6.9438316396303597,35.269831412191699,113.75039219467057,17.17717,0,166.19739360686225,24.805717842,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":54.156105894699898},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},205.19353878636022,168,1543.7478850063103,176.22692751213589,49.44162559655004,9.0142662500000075,49.246001892572053,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},107.7018937391221,259.34964468106011]
[null,12,2021,35.790675886148598,109.40582196250526,18.39583,0,163.59232784865384,147.01,1112.7972780671644,127.0316527473932,0.9176316120000001,10.503808106995132,null,null,11.421439718995131,180.9,63.136759084376799,7.2073925895407305,36.708307498148599,119.90963006950039,18.39583,0,175.01376756764898,29.630254991999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":57.609310048938816},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},218.83444989714695,180.89999999999998,1528.1578769822322,174.44724623084844,51.514131897800041,11.774963640000013,52.895612726180318,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},116.18470826398037,276.44375994608578]
[null,13,2022,37.615083951013467,114.71117401773822,18.636299999999999,0,170.9625579687517,157.41,1086.0971854948968,123.9836969743033,0.91690822799999994,11.292403895923007,null,null,12.209312123923008,194.6,62.740555618168564,7.1621638833525756,38.531992179013464,126.00357791366122,18.636299999999999,0,183.17187009267471,35.687885219999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":61.643329051597064},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},233.05018265017267,194.6,1514.3551474911087,172.8715921793503,54.694279925450047,12.527435580000011,66.415088663726294,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},133.63680416917634,294.69351170176975]
[null,14,2023,39.500048101322861,120.35776512683239,17.32272,0,177.18053322815524,168.59,1050.9551766306142,119.97205212678244,0.837064692,11.479745303457376,null,null,12.316809995457376,209.10000000000002,58.903921544085776,6.7241919570874176,40.337112793322859,131.83751043028977,17.32272,0,189.49734322361263,43.483838022,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":65.973482643484346},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},247.17160858311058,209.10000000000002,1497.5853238957191,170.95722875521906,58.213472521050058,13.998267085000011,85.473836644862885,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},157.68557625091296,313.1450912265949]
[null,15,2024,41.784873018697382,129.22275040820131,14.728560000000002,0,185.73618342689872,180.42000000000002,1029.4655993066106,117.518904030435,0.77258221199999999,11.80213673309761,null,null,12.57471894509761,224.60000000000002,55.987172504620375,6.3912297379703622,42.557455230697386,141.0248871412989,14.728560000000002,0,198.31090237199632,51.594291905999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":70.783056876727542},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},264.09562161549428,224.6,1491.0003494756093,170.20551934653074,88.514608776000074,14.735404750000015,88.921986574734746,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},192.17200010073483,334.87867849222181]
[null,16,2025,43.638091700427552,138.27679557884073,14.22024,0,196.13512727926826,192.74,1017.6150631901435,116.16610310389765,0.8121429360000002,13.127714097027432,null,null,13.939857033027433,241.3,57.769817788850951,6.5947280580880081,44.450234636427552,151.40450967586816,14.22024,0,210.0749843122957,58.146264701999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":75.171122894357211},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},282.41167635179369,241.3,1481.9013644680931,169.1668224278645,90.402323374825073,16.257813275000018,71.834997811071858,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},178.49513446089696,357.5827992461509]
[null,17,2026,46.114231700427553,147.51788744326359,14.324820000000001,0,207.95693914369113,205.56,1011.6605329037318,115.48636220362235,0.88843748400000011,14.82275775390033,null,null,15.711195237900331,258.91000000000003,60.682071906428909,6.9271771582681403,47.002669184427553,162.34064519716392,14.324820000000001,0,223.66813438159147,64.334814443999988,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":79.685608077283064},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},302.19337616308945,258.89999999999998,1475.0057328712728,168.37964987114987,92.26993673205007,17.790034625000015,67.850473591966249,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},177.91044494901632,381.87898424037252]
[null,{"$f":"B61","v":18},2027,48.653947559887015,156.80260214177719,16.538220000000003,0,221.99476970166418,218.71,1015.0188363662576,115.86973017879653,1.066758444,17.64058663825972,null,null,18.707345082259721,277.58999999999997,67.391999285225694,7.6931506033362664,49.720706003887017,174.44318878003691,16.538220000000003,0,240.70211478392389,68.914919561999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":84.883161672522249},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},323.80746168342188,277.60000000000002,1472.2284703023922,168.06261076511328,92.70549956387508,26.30809522000002,50.21569096362424,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},169.22928574749935,408.69062335594413]
[null,19,2028,50.858384716196113,163.97958955340044,21.52835,0,236.36632426959653,232.5,1016.6293516971893,116.05357896086636,1.3264015680000001,21.106058995013189,null,null,22.432460563013191,297.51,75.400694303583691,8.6073851944730251,52.184786284196115,185.08564854841364,21.52835,0,258.79878483260973,72.510593400000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":90.326559967241309},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},345.4998055701077,297.5,1464.9625732347865,167.23317046059208,73.383427862250073,30.843239625000017,39.422511405991855,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},143.64917889324195,435.82636553734903]
[null,20,2029,53.09603135571929,170.88277405344155,26.891390000000001,0,250.87019540916083,247.09,1015.298860371366,115.90169638942534,1.5854148360000002,24.652943354447434,null,null,26.238358190447435,318.60000000000002,82.355173225435905,9.4012754823556968,54.681446191719289,195.535717407889,26.891390000000001,0,277.10855359960829,76.536136206000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":96.157481989471989},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},367.83511714310629,318.60000000000002,1456.3483965241001,166.24981695480594,71.179247519600068,31.880501620000022,44.135540189350031,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},147.19528932895011,463.99259913257828]
[null,21,2030,54.174577168188002,181.88287748247515,32.944129999999994,0,269.00158465066312,260.51000000000005,1032.5960026511959,117.8762560104105,1.972579284,29.604340286306847,null,null,31.576919570306849,339.20000000000005,93.092333636131841,10.626978725585827,56.147156452188,211.48721776878199,32.944129999999994,0,300.57850422096999,78.238175298000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.627789392225221},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":101.72619107590378},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},393.4444689111952,339.20000000000005,1459.8191626978153,166.64602313902,109.83321693300012,43.738390640000027,18.660940491514634,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":4.7699999999999996},177.00254806451477,495.17065998709899]
[null,22,2031,55.093582665976506,184.96920054062389,41.487569999999998,0,281.55035320660039,276.99,1016.4639633438044,116.03469901184982,2.4427315799999998,30.977821736637711,null,null,33.420553316637708,362.48999999999995,92.197173206752566,10.524791461958056,57.536314245976506,215.9470222772616,41.487569999999998,0,314.97090652323811,78.822255743999989,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.798333086521387},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":103.34187879562489},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},408.59149535375951,362.5,1412.2299976534741,161.21347005176645,30.816145698800035,11.723242080000006,6.40378384744134,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":1.86},50.803171626241379,511.93337414938441]
[null,23,2040,79.043549116244122,151.09913174776071,25.597439999999999,0,255.74012086400484,450.57000000000005,567.59242928735773,64.793656311342204,2.8500155640000004,51.752152880998594,null,null,54.602168444998597,659.3,82.818395941408184,9.4541547878319854,81.893564680244125,202.85128462875929,25.597439999999999,0,310.34228930900343,83.940808715999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.798333086521387},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":95.523600680230203},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":121.8436818200383},409.08143111152481,659.3,580.55718181664906,66.273650892311537,1878.1129458960017,2478.2917992150001,533.13206623164626,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},4889.5368113426484,382.7613499717167]
[null,24,2050,150.062151877248,115.29761175426773,18.666399999999999,0,284.02616363151577,887.42,320.05833047656779,36.536339095498604,5.3884878719999998,68.500046075023278,null,null,73.888533947023276,1281,57.680354368810683,6.5845153389053293,155.45063974924801,183.79765782929101,18.666399999999999,0,357.91469757853906,100.05645588599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.0458965137255},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":260.74989622415234},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":285.22565756914292},473.01704997826454,1281,350.1493275825714,39.971384427234177,3530.252428725003,2266.8269568500004,1766.8990931826152,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":2.7},7566.6784787576189,448.54128863327395]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"BUwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":3.6172499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":8.9538800000000016},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":12.571130000000002},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":54.944854286400002},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":3.1243499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":176.99590000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":180.12025000000003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":885.20951554560008},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":3.9199799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":84.601620000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},88.521600000000007,414.11939588640007,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":6.7861500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":54.046399999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},60.832549999999991,271.55107180799996,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":1.3860299999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":8.1776799999999987},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":54.164579999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},63.728289999999994,270.9652685328,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.8712300000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":8.7149999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":9.7233599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},21.30959,67.123997567999993,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":4.4555999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":8.8921799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},13.34778,23.311997769599998,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":5.2602399999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":9.0155799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},14.27582,23.218562908799996,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":6.1424300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":9.1469300000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},15.289360000000002,23.148486763199994,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":7.0819600000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":9.1646399999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},16.246600000000001,22.798106035199996,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":8.0760100000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":9.1011600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},17.17717,22.284214300799995,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":9.1222300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":9.2736000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},18.39583,22.424366591999995,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":10.245059999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":8.3912399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},18.636299999999999,20.041777641599996,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":11.452020000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":5.8707000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},17.32272,13.851718113599997,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":11.452020000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.2765399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},14.728560000000002,7.6382998703999982,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":11.452020000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":2.7682199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},14.22024,6.376929249599999,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":11.452020000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":2.8727999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},14.324820000000001,6.5404402559999983,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":11.452020000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":5.0862000000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},16.538220000000003,11.445770447999999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":12.645350000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":8.8829999999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},21.52835,19.761473059199997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":14.221729999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":12.66966},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},26.891390000000001,27.866947233599994,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":14.221729999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":18.722399999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},32.944129999999994,40.644164447999991,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":14.221729999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":27.265840000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},41.487569999999998,59.190984316799991,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":11.50184},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":14.095600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},25.597439999999999,30.599916911999994,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":3.0644},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":15.602},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},18.666399999999999,33.870137039999996,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"BUwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":8.0446523902988076},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":12.129729374626233}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":8.0446523902988076},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.8946959999999997},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":16.024425374626233}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.8946959999999997},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.2815879999999999},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.403809368237582]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.1921439999999999},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0.10599599999999999},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":1.8924067567567573},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.418072124994339]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.1395840000000002},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0.10599599999999999},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":1.9655008054054057},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":1.9997898378378383},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.514592457426772]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.48705599999999993},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":8.4971999999999992E-2},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":4.071269286486487},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.156463513513514},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.204161174801293]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":6.3155520972972994},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.3166579459459467},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.036610418044532]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":7.4569803081081094},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.4821335135135141},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.343514196422916]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":8.7071159675675673},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.6652128648648659},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.513586372037032]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":10.039658886486489},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.8588544864864871},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.039770912577573]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.449349027027029},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":3.0648187567567575},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},34.392282488191697]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.99932459692822984},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":12.930926351351353},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":3.2795849189189199},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},35.790675886148598]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.99932459692822984},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":14.522964470270272},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":3.5119548648648657},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.615083951013467]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.234230113513515},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":3.7619285945945959},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1006785606177605},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.500048101322861]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.234230113513515},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.0259853513513528},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":10.121446721235522},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},41.784873018697382]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.234230113513515},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.3006043783783801},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.226332046332047},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},43.638091700427552]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.234230113513515},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.5857856756756776},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":14.41729074903475},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},46.114231700427553]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.234230113513515},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":4.8797688648648663},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":16.66302341930502},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},48.653947559887015]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":17.926208951351352},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.1878350810810829},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":17.130558356756755},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},50.858384716196113]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.60126327865270357},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":20.15997168648649},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.5135050810810826},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":17.130558356756755},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},53.09603135571929]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.60126327865270357},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":4.6613873663413656},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":20.15997168648649},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.8127694054054073},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":17.130558356756755},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":1.94462832972973},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},54.174577168188002]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.48565864430322442},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":2.9404332241550128},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":20.15997168648649},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":6.1806884864864875},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":17.130558356756755},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":4.3322735229729732},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},55.093582665976506]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.304363951351352},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":6.9218077837837857},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.8264336308880296},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":43.12694500540541},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},79.043549116244122]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":4.344791254054055},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":13.778481567567571},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0.80791602162162168},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":127.2669642891892},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},150.062151877248]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"BUwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21334103999999998},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.350073252}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.34037593199999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.37819548000000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.20849238},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26473683600000003},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.52850394000000001]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16485444000000002},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.1713600000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38110467600000003},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.6551278920000001]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16485444000000002},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1059696},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39855985200000005},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.68974826400000011]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13780799999999999},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.73322344799999994]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19879505999999997},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1815264},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.37819548000000003},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.78760889999999995]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21336480000000002},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.36655869600000002},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.833023548]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24900480000000003},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.862845156]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19879505999999997},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2889216},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.34328512799999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.87754892399999995]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.34452000000000005},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.34328512799999999},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.9176316120000001]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.40392},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.91690822799999994]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.46759680000000003},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16582417199999996},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.837064692]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11151918000000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.53887680000000004},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.77258221199999999]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.62013600000000013},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.8121429360000002]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.7881240000000009E-2},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.7070976000000001},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.88843748400000011]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80784},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.066758444]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.4243300000000002E-2},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91523520000000014},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24146326800000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3264015680000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0297584000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.5854148360000002]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18327934800000001},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1609136},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.62838633600000005},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.972579284]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2645071999999999},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.98330824799999994},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4427315799999998]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2419936000000003},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25310005200000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8500155640000004]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.67493347199999998},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.2180544000000002},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.4955000000000001},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.3884878719999998]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"BUwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":22.47},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},22.47,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":72.415639296000066},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":6.4039976000000074},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},78.819636896000077,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":40.417735257900027},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":7.303180500000007},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},47.72091575790003,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":46.388918025450039},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":8.3053619000000065},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},54.694279925450047,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":49.406828521050052},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":8.8066440000000075},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},58.213472521050058,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":9.6666339000000097},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":82.603302832050062},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},92.26993673205007,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.1149353600000012},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.0742692000000043},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":24.626941138800028},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},30.816145698800035,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,{"$f":"IF(OR(LEFT(P159,2)=\"ED\",LEFT(P159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(Q159,2)=\"ED\",LEFT(Q159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(R159,2)=\"ED\",LEFT(R159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(S159,2)=\"ED\",LEFT(S159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(T159,2)=\"ED\",LEFT(T159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(U159,2)=\"ED\",LEFT(U159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(V159,2)=\"ED\",LEFT(V159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(W159,2)=\"ED\",LEFT(W159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(X159,2)=\"ED\",LEFT(X159,2)=\"ET\"),1,0)","v":0}]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.2335934911314226},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.832083523516034},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.0305219999999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},3.0305219999999999,6.0656770146474566,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9489308961334189},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.0842510161091772},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.6801082000000029},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":20.050085263335873},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":1.9096439999999997},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},4.5897522000000031,29.08326717557847,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.7956506364748304},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9834053120077155},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.6248311950583738},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.36670700000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":6.6097820250000057},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":32.143401253478991},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},6.9764890250000056,44.547288397019912,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":10.215381694894866},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.7817671361442828},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.6992945588948318},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.56043899999999991},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":11.966996580000011},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":46.718645273792319},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},12.527435580000011,66.415088663726294,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.945322926685277},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.1683423351998847},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.9956464680143249},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.3768809999999998},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.621386085000012},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":62.364524914963397},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},13.998267085000011,85.473836644862885,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.0620858035093832},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.9919688177013066},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.1547818058849222},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.300772},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":19.80423522000002},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":28.006854536528625},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.2030880000000002},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},26.30809522000002,50.21569096362424,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.5073175451211029},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.2105210755939613},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.9431018707995689},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.7297499999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":27.131051640000024},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":13.976379999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.90120899999999993},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},43.738390640000027,18.660940491514634,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":27.19722200441463},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.370778996155664},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":25.613272145327677},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.0061010000000001},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":17.091374685000016},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":11.803925999999999},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":104.50863617236357},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":193.781294},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},2266.8269568500004,1766.8990931826152,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":6.0131745139607249},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":6.0131745139607249}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":6.0131745139607249},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},8.1800842487213465]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":27.236194143175137},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":11.522858309531056},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":38.020555339616216},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},94.983612801361403]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":31.133905936113326},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":12.254292233659015},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":38.020555339616216},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},99.612758518427555]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":48.620514438902063},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":15.51269033927511},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":38.020555339616216},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},120.35776512683239]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":48.620514438902063},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":18.344219003727737},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":62.349148991594788},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},147.51788744326359]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":58.950877489402068},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":6.1234832377485287},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":21.378456921010002},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":72.349434633990469},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},170.88277405344155]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":23.779289287920719},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0.5774842668395026},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":8.9412956026420503},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":18.273237123791539},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":63.726305473073928},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},115.29761175426773]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.8325000000000004E-3},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.9686387480518935E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":9.2130168042989805E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.12181655552350874},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":3.8325000000000004E-3}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.34386504000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.45070199999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.9686387480518935E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.54049698585220685},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.57018337333272573,0.79456704]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.3148760000000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.4540505000000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14433726326735069},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.9664491987188184},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.957463172},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.075100275568238},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.1858867375544069,4.7263896719999998]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.4719384000000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.8467810000000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.54831993600000006},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.34804730149573926},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.1014145368992487},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.447017413999998},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.1150233483868668},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.5644851867818552,20.314056749999999]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.8803251999999997},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.1199375000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.6565440320000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.56301769359604881},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":8.1548598397922998},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":24.031078487999995},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.5745263625346593},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},11.292403895923007,35.687885219999998]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.2913465600000009},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":5.6475720000000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.2435827200000005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.86704724813791512},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":12.220743776070888},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":39.963763421999992},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.9923072818628919E-2},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},13.127714097027432,58.146264701999996]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.251315520000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.3126925000000025},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.0701333760000011},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.4351832844030188},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":19.775162790838031},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":49.901994809999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.4425972792063857},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},24.652943354447434,76.536136206000009]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.676070400000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":9.2056650000000015},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.7034042880000007},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6798400639838473},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":22.923590126625889},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":50.237116055999991},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.2781591178628497},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":9.6232428165128364E-2},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},30.977821736637711,78.822255743999989]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,4.55,17.420000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,8.0500000000000007,99.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,111.92,0,0,0,0,9.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,171.83,0,0,0,0,9.5399999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,217.98,0,0,0,0,8.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,243.66,0,0,0,0,2.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,269.05,0,0,0,0,8.4600000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,302.58999999999997,0,0,0,0,25.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwSecElcOut",280,"MESSAGE","Int_V2","BUwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.12,6.51,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36.020000000000003,0,8.6,13.16,41.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,42.53,0,8.6,14.1,41.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65.3,0,8.6,17.41,41.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.59,0,8.6,22.87,51.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.59,0,8.6,27.72,85.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,114.98,0,8.6,33.020000000000003,87.57,11.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwTerElcOut",313,"MESSAGE","Int_V2","BUwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,100.21,13.45,0.45,1.96,0.04,0,0,0,0,74.39,0.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,131.58000000000001,27.83,0.37,0.81,0.08,2.9,0,0,0,91.15,1.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,162.4,39.75,0.45,0.93,0.14000000000000001,5.24,0,0,0,108.38,1.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,199.52,53.88,0.32,1.48,0.22,8.5,0,0,0,129.19,1.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,277.20999999999998,84.71,0.09,2.95,0.44,17,0,0,0,172.1,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,330.19,109.2,0,4.04,0.63,24.43,0,0,0,198.66,2.16,0,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,782.67,412.3,0,29.99,2.3199999999999998,67.72,0,0,9.9700000000000006,306.25,0,0,452.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,21.77,107,11.52,9.89,1.34,0.48,0,0,0,0,0,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,21.77,95,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,46.4,0,28.67,49.02,115.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,21.77,91.5,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,114.44,0,28.67,65,115.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,16.77,88,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,165.55,0,28.67,79.86,115.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,15.49,88,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,185.06,0,28.67,85.53,115.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,15.49,81,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,185.06,0,28.67,104.29,205.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,10.09,77.5,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,229.81,0,28.67,125.35,244.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,11.52,9.89,1.34,0.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49.52,0,28.67,313.27999999999997,11.52,1540.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.45833333333333331,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,138.93,12.37,11.3,3.48,1.0900000000000001,0,0,0,0,123.54,9.4600000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,156.29,23.46,11.3,3.3,1.91,3.99,0,0,0,117.73,32.630000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,167.48,28.14,11.3,3.24,1.81,4.5999999999999996,0,0,0,123.84,34.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,205.08,40.61,11.3,3.8,2.91,10.43,0,0,0,155.66,31.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,262.41000000000003,56.22,9.0399999999999991,6.06,4.6900000000000004,16.920000000000002,0,0,0,191.32,25.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,383.39,81.16,4.5199999999999996,11.04,8.1300000000000008,30.34,0,0,0,273.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,445.17,105.72,1.1299999999999999,16.100000000000001,11.87,44.92,0,0,0,304.02,20.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,692.16,242.6,0,39.450000000000003,0.74,108.04,0,0,0,393.47,3.75,0,1027.3699999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.5,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,9.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,43.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25.6,0,0,3.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.91,0,0,4.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.25,29.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.28,0,0,6.99,6.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.64,3.64,0,5.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.68,7.95,0,49.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0.05,0,0,0.28999999999999998,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,4.66,3.83,0,0,1.1200000000000001,0,0,0,0,0,10.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,14.56,4.29,0,0.11,0.53,2.56,0,0,0,12.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,21.74,5.69,0,0.72,0.83,2.02,0,0,0,13.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,35.47,6.15,0,1.18,1.99,3.11,0,0,0,25.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,36.840000000000003,6.6,0,1.31,0.97,3.5,0,0,0,26.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,22.09,8.32,0,1.69,1.88,5.08,0,0,0,11.51,7.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,74.52,23.05,0,6.05,5.79,5.53,0,0,4.0199999999999996,42.95,0,0,97.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwFinaleElc",478,"MESSAGE","Int_V2","BUwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,13.9,0,2,74.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,24.9,0,3.1,87.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,28.2,0,3.8,92.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,49.4,0,8.6999999999999993,122.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,65,0,13.6,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,84.8,0,20.399999999999999,172.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,109.2,0,29.1,200.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1780.82,0,-2405.9299999999998,-2303.6999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1558.17,0,-4519.83,-2120.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1616.38,0,-1437.21,-2222.2399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1652.41,0,-1456.98,-2258.0500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1473.38,0,-1820.5,-2068.65,-15.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1320.81,0,-1962.12,-1899.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1313.45,0,-1975.81,-1891.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1310.03,0,-1991.39,-1889.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1266.6500000000001,0,-1922.3,-1839.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1281.54,0,-1927.93,-1855.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1297.03,0,-1939.65,-1871.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1309.8499999999999,0,-1951.57,-1885.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1341.99,0,-1967.66,-1919.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1269.2,0,-1965.71,-1840.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1222.94,0,-1969.24,-1789.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1254.3699999999999,0,-2016.47,-1858.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1295.31,0,-2043.79,-1909.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1309.2,0,-2068.12,-1939.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1270.99,0,-2048.36,-1859.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1222.93,0,-2138.34,-1909.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1199.5,0,-2078.79,-1808.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1167.81,0,-2251.8200000000002,-1703.91,-26.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.66666666666666663,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwPrimaire",544,"MESSAGE","Int_V2","CIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawCIw","index":14,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"CIw",{"$f":"C1&\"Primaire\"","v":"CIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":510}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"CIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"G"},"G","G","G","H","H","H","G","G","G","G","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"CIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","",{"$f":"MID(INDIRECT(U6&$C$3),3,3)","v":""},""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"CIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"CIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"CIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"CIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"CIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"CIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"CIwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":38.642284972248603},{"$f":"BA189","v":0},{"$f":"N44","v":612.16278},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":650.8050649722486},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":743.67},{"$f":"H16/I16*1000","v":875.1261513470339},{"$f":"J16/8.76","v":99.900245587560946},{"$f":"P102","v":3.0352611600000001},{"$f":"Y218","v":0},null,null,{"$f":"SUM(L16:O16)","v":3.0352611600000001},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":517.9},{"$f":"P16/(Q16+eps)*1000","v":5.860708939836635},{"$f":"R16/8.76","v":0.66903070089459304},{"$f":"L16+D16","v":41.677546132248601},{"$f":"M16+E16","v":0},612.16278,0,653.84032613224861,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":110.15470613732535},{"$f":"SUM(X16:Z16)","v":653.84032613224861},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":517.9},{"$f":"AL16/AD16*1000","v":1049.7888009170174},{"$f":"AE16/8.76","v":119.83890421427139},{"$f":"BA131","v":0},{"$f":"Y160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0},{"$f":"AC16+AA16-AB16","v":543.68561999492329}]
[null,{"$f":"B45","v":2},{"$f":"C45","v":2011},{"$f":"BA74","v":38.642284972248603},{"$f":"BA190","v":0},{"$f":"N45","v":644.46780000000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":683.11008497224861},764.66,{"$f":"H17/I17*1000","v":893.35140450951883},{"$f":"J17/8.76","v":101.98075393944279},{"$f":"P103","v":4.8544783919999999},{"$f":"Y219","v":3.2143191961665334},null,null,{"$f":"SUM(L17:O17)","v":8.0687975881665324},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":542.5},14.873359609249398,{"$f":"R17/8.76","v":1.6978721015124885},{"$f":"L17+D17","v":43.496763364248601},{"$f":"M17+E17","v":3.2143191961665334},{"$f":"N17+F17","v":644.46780000000001},{"$f":"O17+G17","v":0},{"$f":"P17+H17","v":691.1788825604151},{"$f":"Z219","v":0.77635500000000013},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":45.230570886386232},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":163.7865852170865},{"$f":"SUM(X17:Z17)","v":691.95523756041507},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":542.5},{"$f":"AL17/AD17*1000","v":1056.957093510995},{"$f":"AE17/8.76","v":120.65720245559304},{"$f":"BA132","v":0},{"$f":"Y161","v":21.725660000000001},8.5118576438018998,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},30.237517643801901,{"$f":"AC17+AA17-AB17","v":573.39922322971483}]
[null,3,2012,38.642284972248603,0,679.40111999999999,0,718.0434049722486,764.66,939.03617944216853,107.19591089522473,6.3013185360000001,12.002513558933948,null,null,18.303832094933949,585.1,31.283254306308518,3.571147751861703,44.9436035082486,12.002513558933948,679.40111999999999,0,736.3472370671825,3.1900634999999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":77.603780067812522},745.82082711025578,585.09999999999991,1142.056139194058,130.37170538744954,0,59.39961499999999,26.463593517958426,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":68.53},154.39320851795841,668.21704704244326]
[null,4,2013,33.65359123537484,76.197863721694659,574.45337999999992,0,684.30483495706949,839.8,814.84262319250956,93.018564291382376,3.9535973640000002,12.002513558933948,null,null,15.956110922933949,630.6,25.303062040407418,2.8884774018729931,37.607188599374837,88.200377280628601,574.45337999999992,0,700.26094588000342,10.45453002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":40.431003197199971},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":147.94958825127105},716.99900244307673,630.6,966.50874942753831,110.33204902140848,507.21,0,79.646688533473707,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},586.85668853347374,609.48041738900565]
[null,5,2014,39.226058035374841,111.84619274096337,651.51967000000013,0,802.59192077633838,1047.83,765.9562340993657,87.437926267050884,4.2309203039999996,25.406232994111178,null,null,29.63715329811118,680.09,43.578281253474387,4.9746896408075783,43.456978339374842,137.25242573507455,651.51967000000013,0,832.22907407444961,18.673486578000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":342.22682060709531},857.18608719552299,680.1,757.18168885226828,86.436265850715557,355.93943999999999,129.11177532000011,90.11159611555027,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},575.16281143555034,514.95926658842768]
[null,6,2015,43.136549835374844,136.85559102884179,611.55312000000004,0,791.54526086421663,1086.2,728.72883526442331,83.188223203701298,4.419781092,29.289576695641422,null,null,33.709357787641423,734.19999999999993,45.91304520182824,5.2412152056881549,47.556330927374844,166.1451677244832,611.55312000000004,0,825.2546186518581,34.654732134,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":9.024603823172141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":311.21516872319307},868.93395460903025,734.2,759.62787508286181,86.715510854207977,249.71244000000002,31.479562400000017,175.21634708775457,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":29.895},486.30334948775459,557.71878588583718]
[null,7,2016,61.096908894198364,216.12514180247297,1049.0571399999999,0,1326.2791906966713,1807.49,733.76848043235168,83.763525163510465,4.6178253360000001,33.928662478189906,null,null,38.546487814189909,787.19999999999993,48.966574966590755,5.5897916628528259,65.71473423019836,250.05380428066286,1049.0571399999999,0,1364.8256785108613,50.139626891999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":9.024603823172141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":1160.3394633516239},1423.9899092260334,787.2,334.9218062428983,38.233082904440444,1179.2335250933345,39.02062681000001,169.7744199616802,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},1388.0285718650148,263.65044587440957]
[null,8,2017,61.096908894198364,216.12514180247297,1062.49209,0,1339.7141406966712,1807.49,741.20141228812952,84.612033366224836,4.8289126319999998,38.741917657590015,null,null,43.570830289590013,842.5100000000001,51.715505203585536,5.903596484427573,65.925821526198362,254.86705946006299,1062.49209,0,1383.2849709862612,65.845537325999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":1028.0392373585441},1462.2811692555017,842.5,515.42069067888144,58.837978388000167,0,40.556883950000014,172.19760777029956,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":45},257.7544917202996,434.24193189695757]
[null,9,2018,61.096908894198364,216.12514180247297,1075.9835,0,1353.2055506966713,1807.49,748.66558083124733,85.464107400827316,5.0346760679999996,43.525780080649142,null,null,48.560456148649138,900.20000000000016,53.944074814607518,6.1579994080602187,66.13158496219836,259.65092188312212,1075.9835,0,1401.7660068453204,81.773424845999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":931.88147992371648},1496.6900926345609,900.2,627.42569730153787,71.623938048120763,0,40.277964925000013,174.63133635608563,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},214.90930128108565,564.80861271084439]
[null,10,2019,61.096908894198364,216.12514180247297,1089.5305299999998,0,1366.752580696671,1807.49,756.16052132884329,86.319694215621382,5.2357261680000002,48.015645564446658,null,null,53.251371732446657,960.40000000000009,55.447075939079738,6.329574878890381,66.332635062198364,264.14078736691965,1089.5305299999998,0,1420.0039524291176,98.11028610599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":856.26072552720018},1531.2648994783583,960.40000000000009,702.83649932440449,80.232477091826993,0,37.255204800000016,179.11527251278358,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},216.37047731278358,675.00417395115812]
[null,11,2020,61.096908894198364,216.12514180247297,1102.5249199999998,0,1379.7469706966713,1807.49,763.34971186378425,87.140378066642043,5.3120094840000007,50.295493561707858,null,null,55.607503045707858,1023.2099999999999,54.346129382203458,6.203896048196742,66.408918378198365,266.42063536418084,1102.5249199999998,0,1435.354473742379,115.07306381999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":777.71084338055573},1563.5781985056196,1023.2,768.04862697914768,87.676783901729195,0,19.93399787500001,185.97774103988945,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},205.91173891488947,785.86735512506391]
[null,12,2021,61.096908894198364,216.12514180247297,1123.1461200000001,0,1400.3681706966713,1807.49,774.75846101315699,88.442746690999655,5.5302971400000001,56.036591151295511,null,null,61.566888291295513,1081.8999999999999,56.906265173053391,6.4961489923576936,66.627206034198366,272.16173295376848,1123.1461200000001,0,1461.9350589879668,133.04100116399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":705.53861699817264},1608.1267210952074,1081.9000000000001,834.26204279234184,95.235393012824417,0,76.091516600000048,196.99818359497905,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},273.08970019497912,902.58810409703472]
[null,13,2022,61.096908894198364,216.12514180247297,1143.91842,0,1421.1404706966714,1807.49,786.25080675227593,89.754658305054335,5.7435702479999993,60.487711987935981,null,null,66.231282235935979,1143,57.945128814835115,6.6147407322871139,66.840479142198362,276.61285379040896,1143.91842,0,1487.3717529326075,152.34163409999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":10.0552145920862},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":644.51776501782672},1652.8640479758481,1143,890.98993661426744,101.71117997879766,0,100.22999134500002,211.60968884918145,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},311.83968019418148,1018.4014975501076]
[null,14,2023,61.096908894198364,216.12514180247297,1164.86232,0,1442.0843706966712,1807.49,797.83809077597721,91.077407622828446,5.9672590920000008,65.202620679927904,null,null,71.16987977192791,1206.6999999999998,58.97893409408978,6.7327550335718929,67.06416798619837,281.32776248240089,1164.86232,0,1513.2542504685991,172.18217605799998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":218.44955082294231},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":774.43101473175773},1698.5870874698396,1206.7,946.88458072513788,108.09184711474177,0,43.384646525000022,217.52918281246923,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},260.91382933746922,1142.605623561024]
[null,15,2024,61.096908894198364,216.12514180247297,1180.8922199999997,0,1458.1142706966712,1807.49,806.70668755936197,92.089804515908909,6.0598794600000003,67.308515353187005,null,null,73.36839481318701,1272.9000000000001,57.63877351921645,6.5797686665772206,67.156788354198369,283.43365715565994,1180.8922199999997,0,1531.4826655098582,197.96949613799998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":173.93185349728054},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":655.74620607027896},1742.6028225910989,1272.9000000000001,990.48508918069012,113.06907410738472,0,44.718983485000038,282.72890306124668,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},327.44788654624671,1260.7884700181005]
[null,16,2025,61.096908894198364,216.12514180247297,1203.6461199999999,0,1480.8681706966713,1807.49,819.29536024911408,93.526867608346365,6.3718058160000002,73.374531770374119,null,null,79.746337586374125,1342.1,59.419072785768527,6.7829991764575945,67.46871471019837,289.49967357284709,1203.6461199999999,0,1560.6145082830453,217.33813076399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":118.32241196590817},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":520.83493242810925},1791.1032999902859,1342.1,1034.6403245123947,118.10962608588981,0,70.488783475000048,212.35525074395633,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},282.84403421895638,1388.590779528085]
[null,17,2026,60.786971356943468,216.12514180247297,1211.22694,0,1488.1390531594166,1795.27,828.92214160511605,94.625815251725584,6.2743668120000002,73.631127023356541,null,null,79.905493835356538,1413.8,56.518244330733744,6.4518543756545368,67.061338168943465,289.75626882582952,1211.22694,0,1568.0445469947731,246.076101354,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":201.92395796087243},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":503.10778522992882},1827.2713092920137,1413.8000000000002,1079.4224657115271,123.22174266113323,0,22.306665700000011,315.07946059965559,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},337.38612629965559,1526.0874820229574]
[null,18,2027,80.016168894198373,289.17614507411815,1249.7839199999999,0,1618.9762339683164,1929.99,838.85213600501379,95.75937625628012,7.0395702479999995,86.070912411795604,null,null,93.110482659795608,1488.3,62.561635865867089,7.1417392540944169,87.055739142198377,375.24705748591373,1249.7839199999999,0,1712.0867166281121,257.60104730999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":190.49386771013877},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":563.90355013376745},1982.8384248813527,1488.3000000000002,1081.3873160369037,123.44604064348216,738.75711880000063,125.63243126500006,126.35804410351241,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},990.74759416851305,1609.4287424577237]
[null,19,2028,89.242034515819995,368.18801053960158,1262.7919199999999,0,1720.2219650554216,2068.41,831.663918205492,94.938803448115522,6.8740710480000002,88.352276356134027,null,null,95.226347404134032,1565.51,60.827683888014612,6.9437995305952755,96.11610556382,456.54028689573562,1262.7919199999999,0,1815.4483124595556,288.97128489599993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":152.30613391420042},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":594.82660095212145},2117.5702582987965,1565.5,1069.9775095885502,122.14355132289387,834.38703000000032,48.575312280000041,343.93930171670911,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},1226.9016439967095,1675.0497912608755]
[null,20,2029,91.652765861765943,375.28828507753713,1294.3774799999997,0,1761.3185309393027,2082.13,845.92149910875048,96.566381176798004,7.6285768680000015,98.713359891444426,null,null,106.34193675944442,1645.6000000000001,64.621983932181706,7.376938805043574,99.281342729765939,474.00164496898157,1294.3774799999997,0,1867.6604676987472,303.03322802999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":104.95936513159924},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":478.30309810264714},2183.844356671988,1645.6,1100.2069905815142,125.59440531752446,72.02830031760007,103.57368191500004,154.17335903271766,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},329.77534126531776,1810.5006237009397]
[null,21,2030,88.014755072788731,405.39052169959496,1177.2439999999997,0,1670.6492767723835,1948.44,857.42916218738242,97.880041345591607,8.0321170319999986,104.58126597747778,null,null,112.61338300947779,1716.1,65.621690466069339,7.4910605554873673,96.046872104788733,509.97178767707271,1177.2439999999997,0,1783.2626597818612,323.27178628199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":74.365585857740854},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":221.9848117946519},2119.685107007102,1716.1,1149.1555743081353,131.18214318586021,324.99339190000001,62.28422816000004,221.89298292252406,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},609.17060298252409,1972.0658810701909]
[null,22,2031,98.29522389059477,416.95194695004091,798.35491000000002,0,1313.6020808406356,1512.51,868.49150143842724,99.142865461007673,8.3982099239999997,105.52480664360806,null,null,113.92301656760806,1798.9,63.329265977527804,7.2293682622748641,106.69343381459477,522.47675359364894,798.35491000000002,0,1427.5250974082437,331.18405523999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":600.74634720341999},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":174.37083761847069},1771.8598135914842,1798.9,1221.9886170306481,139.49641746925207,119.6295058365001,39.696759080000007,86.749112210224411,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},246.07537712672453,2198.2353231764332]
[null,23,2040,221.42830672265626,360.28743916092793,681.40224000000001,0,1263.1179858835842,2107.25,599.41534506279947,68.426409253744239,6.4636044120000005,171.52542696089949,null,null,177.98903137289949,2749.92,64.725167049314976,7.3887176996934905,227.89191113465625,531.81286612182748,681.40224000000001,0,1441.1070172564837,343.03889710199996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":13.193296866814725},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":63.459907594759571},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":250.11493511441918},1797.3392112252984,2749.9,585.7246386070907,66.86354321998752,4406.1772607920284,9423.0591183850011,1234.762318825422,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0.46500000000000002},15064.463698002452,1610.6841837056388]
[null,24,2050,279.82511253754768,292.38557150666998,1383.4586399999998,0,1955.6693240442175,3245.3199999999997,602.61216892146774,68.791343484185816,10.459387116,195.33967770337645,null,null,205.79906481937644,4406.6900000000005,46.701507212649268,5.3312222845490034,290.2844996535477,487.7252492100464,1383.4586399999998,0,2161.4683888635941,381.34809975599995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":13.604985677239341},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":275.01063459178988},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":338.97976568877527},2556.4214742968334,4406.7,565.60517920435882,64.566801279036397,4742.363389734589,4833.25760885,4200.1723366038195,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.49},13780.283335188409,2492.4523431998477]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"CIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":583.15459999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":29.008179999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":612.16278},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":3949.4913864095997},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":605.66124000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":38.806559999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":644.46780000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":4131.2586445631996},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},619.22082,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":60.180300000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},679.40111999999999,4195.5885462239994,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},527.83457999999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":46.6188},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},574.45337999999992,3521.3672286720002,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},605.94520000000011,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":45.574469999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},651.51967000000013,3972.9508214352004,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},563.20679000000007,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":48.346330000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},611.55312000000004,3670.9280176656002,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},997.92263999999989,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":51.134500000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},1049.0571399999999,6330.0756028895994,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},1008.39036,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":54.101729999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},1062.49209,6336.1255101263996,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},1018.85808,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":57.125419999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},1075.9835,6342.1286999327995,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},1029.3257999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":60.204729999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},1089.5305299999998,6348.0851723087999,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},1039.7935199999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":62.731400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},1102.5249199999998,6352.4999694815997,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},1057.23972,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":65.906399999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},1123.1461200000001,6359.2272794591991,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},1074.6859199999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":69.232500000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},1143.91842,6366.2115353039999,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},1092.13212,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":72.730199999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},1164.86232,6373.4994544463998,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},1109.5783199999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":71.31389999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},1180.8922199999997,6367.4261884943999,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},1127.0245199999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":76.621599999999987},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},1203.6461199999999,6379.3391332463998,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},1136.1198400000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":75.107100000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},1211.22694,6328.0147975728005,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},1161.9169199999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":87.867000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},1249.7839199999999,6404.0059364975996,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},1179.36312,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":83.42880000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},1262.7919199999999,6390.1075009535998,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0.79335999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},1196.8093199999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":96.774799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},1294.3774799999997,6421.6651251887997,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0.79335999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},1074.9371999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":101.51344},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},1177.2439999999997,5721.7761259584004,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":15.61575},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},676.75211999999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":105.98703999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},798.35491000000002,3707.7366092544003,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":83.543440000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},563.12315999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":34.735639999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},681.40224000000001,2951.2188315504004,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":83.543440000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},1246.25064,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":53.664559999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},1383.4586399999998,6473.1880821215991,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"CIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":38.642284972248603}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":38.642284972248603}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.642284972248603]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.65359123537484]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":3.32395},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.2485168},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.226058035374841]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":4.4970336},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},43.136549835374844]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},61.096908894198364]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":16.899204721568626},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},60.786971356943468]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":3.04E-2},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":18.888860000000005},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},80.016168894198373]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":27.940725621621631},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},89.242034515819995]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":17.20914225882353},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.1238947513513515},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":29.227562216216224},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},91.652765861765943]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":12.335108172549019},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.1238947513513515},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":30.359485513513523},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},88.014755072788731]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.6166749999999999},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":3.0528599999999999},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.007625},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":6.0417529254901963},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":22.13599256756757},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":31.413952162162168},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},98.29522389059477]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":8.9380000000000001E-2},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":10.32533317647059},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":118.43150526486488},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":31.413952162162168},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":28.396219483783781},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},221.42830672265626]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.6777063999999999},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":6.8059999999999996E-2},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":8.9380000000000001E-2},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":35.707746415686273},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":118.43150526486488},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":52.059669783783804},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":41.83273843783784},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},279.82511253754768]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"CIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.4933872799999999},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.39641408},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":3.0352611600000001}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.08859642},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5709658400000002},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.8544783919999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.3164834399999998},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.44510698799999998},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5397281080000003},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.3013185360000001]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3673221199999999},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.149895844},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9535973640000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1297377799999999},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.57309120000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.4059050919999998},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.2309203039999996]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1103431399999999},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.65625120000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.525182128},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.419781092]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1103431399999999},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.74083680000000007},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.635731576},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6178253360000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1151917999999998},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13964140799999999},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.82779840000000016},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.746281024},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.8289126319999998]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1151917999999998},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91428480000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.856830472},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.0346760679999996]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.12004046},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.99411840000000018},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9644707239999999},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.2357261680000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.01336994},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0577952000000002},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.0721109760000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.3120094840000007]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.90669942000000003},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2198384},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2146615800000005},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.5302971400000001]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.80487755999999988},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3662000000000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.3601213799999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.7435702479999993]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5249168000000002},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.5084903760000001},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.9672590920000008]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.76123962000000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6912368000000004},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.3455754},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.0598794600000003]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.61093116000000003},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8741888000000002},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.5957662560000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.3718058160000002]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45577403999999994},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32001156000000003},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0162736000000003},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.4823076120000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.2743668120000002]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.352012716},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2743072},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.1077847519999997},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.0395702479999995]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38692306799999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4967008000000002},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.8401387200000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.8740710480000002]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.7324000000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.4743434480000008},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.6285768680000015]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.45674377200000005},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.9642976000000005},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.6110756599999991},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.0321170319999986]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.1063824000000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.8118101839999996},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.3982099239999997]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.73311739200000003},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.7268144000000003},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.0036726200000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.4636044120000005]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1462232240000001},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.5660176000000003},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":2.214},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5331462919999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},10.459387116]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"CIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":212.45400000000001},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":143.48544000000001},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},355.93943999999999,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},0,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},0,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":137.24879999999999},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":400.92},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":296.21823000000029},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},834.38703000000032,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":43.801321984000005},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":38.305709999999998},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":247.61619802920023},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":134.08490270175011},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},4406.1772607920284,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":0},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":26.463593517958426},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":59.39961499999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},59.39961499999999,26.463593517958426,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":27.511092252989464},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":32.026914860889036},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.4945040000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":22.814408925000016},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":115.09332924220712},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.969051999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},40.277964925000013,174.63133635608563,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":31.189943538610766},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":24.623159418106763},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":1.9051194157681746},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":5.1338980000000003},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":44.693094600000045},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":139.27996122249334},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":26.264524000000002},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},76.091516600000048,196.99818359497905,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":35.901646921286464},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":30.480614064666636},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":13.335835910377222},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":1.681317},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":37.436720475000037},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":132.637153847626},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":31.370746000000004},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},70.488783475000048,212.35525074395633,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":49.814128172068614},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":32.119356756315376},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":29.846870847034733},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":2.7468429999999997},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":10.23992970000001},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":203.29910482423688},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":9.3198930000000004},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},22.306665700000011,315.07946059965559,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":35.135219570115353},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":34.42200033329874},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":16.511034936657513},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.7260859999999996},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":45.04208016000004},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":135.82472808245245},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":14.516062},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},62.28422816000004,221.89298292252406,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},0]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":21.277861462780628},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":14.370467556488096},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":34.983987915407859},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},111.84619274096337]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":99.883071132550924},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},216.12514180247297]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":99.883071132550924},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},216.12514180247297]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":99.883071132550924},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},216.12514180247297]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":22.742826845817813},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":36.760418235064009},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":99.883071132550924},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":92.559623656246785},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},368.18801053960158]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":22.742826845817813},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":36.760418235064009},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":26.509916996440388},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":99.883071132550924},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":13.837459296761192},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":100.97618377348452},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},416.95194695004091]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5604275200000002},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.8941025000000007},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.57734905306940276},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":11.425164505864545},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.002513558933948,10.45453002]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.667748400000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.833993500000002},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.71861531073532048},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":14.239421898869177},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":25.637884991999996},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":18.970625268585412},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},33.928662478189906,50.139626891999995]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":17.62832616},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.447839500000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1608401173416716},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":18.661895062913814},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":46.697259185999997},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":23.703044900393653},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},43.525780080649142,81.773424845999998]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":25.75192968},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":26.279452499999998},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.92673791999999988},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6573193562400057},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":26.138304284277698},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":80.082881063999992},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":28.240967510777804},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},56.036591151295511,133.04100116399999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":38.335792320000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":36.567415500000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.3326044480000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.545863643587952},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":39.23518616777735},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":137.10231849599998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":31.593481959008823},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},73.374531770374119,217.33813076399997]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":52.746500399999995},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.205467499999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":10.943230272000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.7107984350648677},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":55.693689758037237},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":190.13802985799995},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":39.308871698342323},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},98.713359891444426,303.03322802999992]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":59.480662800000005},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":57.014569499999993},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":13.928098656000001},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0768992975691698},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":64.202987681648025},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":212.61556614599996},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.3179580331481349},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":100.92758194853418},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},171.52542696089949,343.03889710199996]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,1905.54,0,0,63.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,2164.09,0,0,61.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,3489.24,0,0,71.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,3489.24,0,0,81.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,3463.78,0,0,84.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,16.88,0,3489.24,0,0,105.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,332.25,0,1944.69,0,0,113.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,254.01,75.040000000000006,184.94,97.75,61.78,5.21,7.81,78.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,256.68,367.91,85.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,678.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,678.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,666.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,34.03,0,68.17,0,0,0,0,0,0,678.51,0,0,0,6.41,0,0,166.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,5.21,7.81,78.12,263.81,174.25,286.14999999999998,0,0,34.03,0,68.17,0,52.05,0,0,0,0,238.21,0,0,0,126.25,0,0,178.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwTerElcOut",313,"MESSAGE","Int_V2","CIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,723.72,112.78,2.82,13.2,1.5,0,0,0,0,492.91,7.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,757.27,136.27000000000001,2.33,4.41,0.42,12.06,0,0,0,516.33000000000004,8.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,1068.57,324.51,2.09,3.87,0.57999999999999996,22.26,0,0,0,659.34,10.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,1124.93,349.13,1.87,3.68,0.65,25.67,0,0,0,689.85,11.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1513.02,528.97,0.63,6.93,1.21,47.86,0,0,0,888.58,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1660.31,602.79999999999995,0,8.25,1.45,57.5,0,0,0,960.22,15.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1784.54,1092.4000000000001,0,14.52,2.52,99.47,0,0,0,620.08000000000004,3.45,0,917.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.79166666666666663,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,27.77,290,84,210,111,70,19.2,30.4,164.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,290,84,210,111,70,19.2,30.4,164.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,210,0,0,19.2,30.4,164.7,333,300,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,0,0,210,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,798.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,111,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,798.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,798.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,90,0,156,0,0,0,0,0,0,798.32,0,0,0,12.82,0,0,664.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwTerTotCap",379,"MESSAGE","Int_V2","CIwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,869.66,69.62,78.5,20.059999999999999,12.6,0,0,0,0,779.98,122.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,845.68,106.49,78.5,19.38,15.44,0,0,0,0,753.54,207.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,1161.78,216.92,78.5,18.02,11.22,33.4,0,0,0,816.18,226.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,1344.27,327.82,78.5,17.489999999999998,13.54,48.81,0,0,0,918.29,254.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1634.96,460.65,47.1,23.4,20.22,78.400000000000006,0,0,0,1086.58,274.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1975.21,605.02,15.7,35.14,28.04,116.69,0,0,0,1284.4100000000001,329.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,2111.1,646.05999999999995,7.85,38.31,30.9,128.36000000000001,0,0,0,1369.24,306.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2887.14,1248.8900000000001,0,73.41,2.06,239.02,0,0,0,1552.71,22.64,0,4055.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,27.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,430,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.82,0,0,29.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,45.79,0,0,0,0,11.79,0,0,0,0,0,0,0,0,0,0,0,115.54,0,0,0,0,36.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,5.5,7.74,0,0,5.64,0,0,0,0,0,25.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,77.3,30.56,0,0,0,3.42,0,0,0,49.86,23.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,75.38,38.11,0,0,2.16,5.35,0,0,0,47.3,23.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,77.69,41.19,0,0.49,2.21,4.7,0,0,0,46.88,22.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,96.36,34.44,0,2.9,2.21,8.57,0,0,0,84.8,12.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,136.49,38.22,0,7.05,3.97,2.6,0,0,0,83.55,13.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,96.27,40.96,0,3.9,3.94,11.92,0,0,0,55.82,20.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,194.21,89.31,0,9.8800000000000008,9.84,7.13,0,0,5.95,95.45,13.16,0,214.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwFinaleElc",478,"MESSAGE","Int_V2","CIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,115.6,0,14.7,500.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,191.7,0,20.8,574.70000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,376.8,0,33.6,732.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,433,0,41.6,798.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,529.6,0,56,902.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,673,0,76.400000000000006,1049.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwFinaleShp",511,"MESSAGE","Int_V2","CIwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-1262.1300000000001,0,-1774.84,-1625.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1301.8900000000001,0,-1218.79,-1940.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1064.05,0,-1578.07,-1648.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1079.05,0,-1692.63,-1621.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1134.8800000000001,0,-1739.06,-1691.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1216.52,0,-1824.35,-1809.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1189.3900000000001,0,-1981.43,-1794.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwGasProduction",544,"MESSAGE","Int_V2","CIwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"MIGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,2175.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,2259.9299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,2259.9299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1905.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,2164.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,1990.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,3463.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,3489.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,3088.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1944.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1618.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,3581.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGAw","index":15,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GAw",{"$f":"C1&\"Primaire\"","v":"GAwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":840}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GAwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","W","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GAwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GAwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GAwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GAwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GAwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GAwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GAwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":3.6584929375113138},{"$f":"BA189","v":0},{"$f":"N44","v":30.018279999999997},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":33.676772937511309},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":26.72},{"$f":"H16/I16*1000","v":1260.3582686194352},{"$f":"J16/8.76","v":143.87651468258392},{"$f":"P102","v":4.0728744000000004E-2},{"$f":"Y218","v":3.2757393081951934E-2},null,null,{"$f":"SUM(L16:O16)","v":7.3486137081951938E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":19.700000000000003},{"$f":"P16/(Q16+eps)*1000","v":3.7302607636877827},{"$f":"R16/8.76","v":0.42582885430225831},{"$f":"L16+D16","v":3.6992216815113137},{"$f":"M16+E16","v":3.2757393081951934E-2},30.018279999999997,0,33.750259074593259,{"$f":"Z218","v":0.30996821999999996},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":34.060227294593261},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":19.700000000000003},{"$f":"AL16/AD16*1000","v":1728.9455479488963},{"$f":"AE16/8.76","v":197.36821323617539},{"$f":"BA131","v":0},{"$f":"Y160","v":0.22140799999999999},{"$f":"Z160","v":3.3984522064553824},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.6198602064553822},{"$f":"AC16+AA16-AB16","v":34.060227294593261}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":3.5035588914759295},{"$f":"BA190","v":0},{"$f":"N45","v":30.35003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":33.85358889147593},27.05,{"$f":"H17/I17*1000","v":1251.5189978364485},{"$f":"J17/8.76","v":142.86746550644389},{"$f":"P103","v":4.0728744000000004E-2},{"$f":"Y219","v":4.7088752555305903E-2},null,null,{"$f":"SUM(L17:O17)","v":8.7817496555305907E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":20.599999999999998},4.2629852676056341,{"$f":"R17/8.76","v":0.48664215383625964},{"$f":"L17+D17","v":3.5442876354759294},4.7088752555305903E-2,30.35003,0,33.941406388031233,{"$f":"Z219","v":0.48465050399999998},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":34.426056892031234},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":20.599999999999998},{"$f":"AL17/AD17*1000","v":1671.1678102927785},{"$f":"AE17/8.76","v":190.77258108365052},{"$f":"BA132","v":0},{"$f":"Y161","v":9.6865999999999994E-2},1.9151943818255492,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},2.0120603818255494,{"$f":"AC17+AA17-AB17","v":34.426056892031234}]
[null,3,2012,4.6348308914759295,2.305680024111489,44.396329999999992,0,51.336840915587409,37.93,1353.4627185759928,154.50487654977087,0.11054944799999999,0.66640821551095963,null,null,0.77695766351095963,29.900000000000002,25.985206128799582,2.9663477315981259,4.7453803394759291,2.9720882396224484,44.396329999999992,0,52.113798579098372,2.3862699899999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},54.500068569098374,29.900000000000002,1822.7447681972699,208.07588678051027,23.721250000000001,4.1859950000000001,20.849114589990066,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},48.756359589990069,54.500068569098374]
[null,4,2013,4.6348308914759295,2.305680024111489,57.363060000000004,0,64.303570915587429,45.98,1398.5117641493568,159.64746166088548,0.28219201199999999,1.4126625766591772,null,null,1.6948545886591773,37.700000000000003,44.956355124923434,5.1320040096944561,4.9170229034759299,3.7183426007706659,57.363060000000004,0,65.998425504246612,3.2097984659999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},69.208223970246607,37.700000000000003,1835.7619090251087,209.56186176085717,0,5.0439509999999999,9.0290616449035923,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},14.073012644903592,69.208223970246607]
[null,5,2014,5.4412162198543079,5.3876908564990007,62.976656000000006,0,73.805563076353309,53.879999999999995,1369.8137170815389,156.37142889058663,0.36859795200000001,2.7079510106414499,null,null,3.0765489626414499,46.2,66.591968873929218,7.6018229308138379,5.8098141718543079,8.0956418671404506,62.976656000000006,0,76.882112038994762,4.6753061699999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},81.557418208994761,46.2,1765.312082445774,201.51964411481438,31.538369940000031,12.016047560000009,16.067640386605316,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},59.622057886605361,81.557418208994761]
[null,6,2015,6.2636120491070901,15.105049816222227,48.340389999999999,0,69.709051865329315,63.91,1090.7377854064985,124.51344582265965,0.349427196,3.0087792413346266,null,null,3.3582064373346268,55.69,60.301785540161774,6.8837654726212074,6.6130392451070898,18.113829057556853,48.340389999999999,0,73.067258302663944,7.092935645999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},80.160193948663945,55.7,1439.1417225971984,164.28558477136968,100.76518293416679,3.119470200000003,26.506582600963963,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},130.39123573513075,80.160193948663945]
[null,7,2016,8.3909096707287123,20.579671267730781,59.980722000000007,0,88.951302938459492,81.710000000000008,1088.6219916590319,124.27191685605388,0.32112288,3.9379249596857764,null,null,4.2590478396857767,71.7,59.400946151907497,6.7809299260168379,8.7120325507287131,24.517596227416558,59.980722000000007,0,93.210350778145269,12.637693716000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},105.84804449414527,71.7,1476.2628241861264,168.52315344590485,54.662693800000049,9.6126987000000099,60.792023444380156,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},125.06741594438023,105.84804449414527]
[null,8,2017,7.6121456707287116,20.579671267730781,48.012070000000001,0,76.20388693845949,71.47,1066.2360002582832,121.71643838564877,0.31851489599999999,4.0085580885187353,null,null,4.3270729845187352,74.589999999999989,58.011435633980724,6.6223100038790781,7.9306605667287116,24.588229356249517,48.012070000000001,0,80.530959922978226,14.105148768000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":15.677896165519869},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},100.45018162394592,74.599999999999994,1556.6766459713915,177.70281346705383,0,0.47741099999999997,16.088990862816512,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":63.41},79.976401862816516,116.12807778946579]
[null,9,2018,7.6121456707287116,20.579671267730781,48.783650000000009,0,76.975466938459505,71.47,1077.0318586604099,122.94884231283218,0.35260207199999999,4.5198322707577878,null,null,4.8724343427577876,77.8,62.627690772898603,7.149279768595731,7.9647477427287114,25.09950353848857,48.783650000000009,0,81.84790128121729,15.312014405999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":18.152249174463954},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},102.97398862018498,77.8,1556.8925166407319,177.72745623752647,0,4.7029534200000027,13.231921615565243,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},17.934875035565245,121.12623779464894]
[null,10,2019,7.6121456707287116,20.579671267730781,49.588139999999996,0,77.779956938459492,71.47,1088.2881899882398,124.23381164249312,0.38330485199999997,5.0347822739769539,null,null,5.4180871259769541,80.899999999999991,66.972646789953373,7.645279313921618,7.9954505227287118,25.614453541707736,49.588139999999996,0,83.198044064436445,16.526625198000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":20.611122472302554},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},105.53874219540414,80.900000000000006,1559.3308364364239,178.00580324616712,0,4.7151979600000029,13.316838500595059,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},18.032036460595062,126.14986466770669]
[null,11,2020,7.6121456707287116,20.579671267730781,50.421010000000003,0,78.612826938459492,71.47,1099.9416110040506,125.56411084521126,0.42119362799999999,5.6062894141902264,null,null,6.0274830421902266,84.399999999999991,71.415675846872873,8.1524744117434782,8.0333392987287109,26.185960681921006,50.421010000000003,0,84.640309980649718,17.839528445999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":23.398536286856032},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},108.29391135961741,84.4,1560.3370574226713,178.12066865555607,0,5.6117861250000045,14.394504507681587,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},20.006290632681591,131.69244764647345]
[null,12,2021,7.8269118328908744,21.361048455201146,51.384130000000006,0,80.572090288092028,72.69,1108.4343140472147,126.53359749397428,0.44987961600000004,6.1256375812709134,null,null,6.5755171972709139,87.800000000000011,74.891995404578509,8.5493145439016569,8.276791448890874,27.486686036472058,51.384130000000006,0,87.14760748536294,18.884038434000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":25.386578082469502},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},111.84571885233063,87.800000000000011,1563.0102156583157,178.42582370528717,7.8018512000000078,5.1200899750000044,11.451874883764809,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},24.37381605876482,137.23229693480013]
[null,13,2022,7.878242805863847,21.655654923292467,52.335250000000009,0,81.869147729156325,73.11999999999999,1119.6546461864925,127.81445732722517,0.48194999999999999,6.636844522172888,null,null,7.1187945221728883,91.1,78.142640190905198,8.9203927158567584,8.3601928058638464,28.292499445465353,52.335250000000009,0,88.987942251329216,19.892665272000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":28.457727686939119},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},114.69468045629691,91.1,1571.3765987182881,179.38089026464476,3.0472458000000016,9.139581825000004,11.058456583359467,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},23.245284208359472,143.15240814323602]
[null,14,2023,7.9333937788368205,23.468464657041991,53.316769999999998,0,84.718628435878813,75.460000000000008,1122.695844631312,128.16162609946483,0.51782198400000001,7.2304676967647907,null,null,7.748289680764791,94.59,81.914469605091938,9.3509668498963396,8.4512157628368207,30.698932353806782,53.316769999999998,0,92.466918116643598,20.965074108,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":29.357973684908981},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},119.24606515761128,94.6,1570.8672182084595,179.32274180461866,19.600448000000004,10.822593375000004,11.757754310833699,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},42.180795685833708,148.60403884252025]
[null,15,2024,8.1682692336630751,25.437368473064012,54.312190000000001,0,87.917827706727081,78.02,1126.8626981123698,128.63729430506504,0.55470236399999995,7.5745555638855047,null,null,8.1292579278855044,98.3,82.698452971093801,9.4404626679330832,8.7229715976630757,33.011924036949516,54.312190000000001,0,96.047085634612586,22.262619323999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":30.416542532362591},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},124.12377789158027,98.3,1572.1294041092865,179.46682695311489,20.660723844600007,5.8151643000000028,14.226120994890463,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},40.702009139490471,154.54032042394286]
[null,16,2025,8.6296941201495621,27.630269971018038,55.313010000000006,0,91.572974091167609,80.88,1132.2078893566718,129.24747595395797,0.57679354799999993,7.684088097003281,null,null,8.2608816450032805,102.1,80.90971247986468,9.2362685479297575,9.2064876681495615,35.31435806802132,55.313010000000006,0,99.833855736170889,23.663946887999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":31.355101171312363},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},129.31187555713859,102.1,1573.6236702100973,179.63740527512527,22.304083999050015,0.74033299999999991,15.363977480796407,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},38.408394479846422,160.66697672845095]
[null,17,2026,9.0987880243966668,29.838612555402371,56.337030000000006,0,95.274430579799045,83.800000000000011,1136.9263792338786,129.78611635089939,0.602744328,7.8038573154591671,null,null,8.4066016434591671,105.99999999999999,79.307562666661255,9.0533747336371295,9.7015323523966668,37.64246987086154,56.337030000000006,0,103.68103222325821,25.161113231999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":34.590899852547409},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":2.2284198998565667},134.65621838822591,106,1575.6480975558184,179.86850428719387,22.482733075325015,0.85103700000000004,16.41474169576977,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},39.748511771094783,167.01869834091676]
[null,{"$f":"B61","v":18},2027,9.3509985452775801,32.256691292249862,57.38485,0,98.992539837527445,86.960000000000008,1138.36867338463,129.95076180189841,0.62626111200000001,7.9287448765841084,null,null,8.5550059885841083,110.2,77.631633283192315,8.8620585939717262,9.97725965727758,40.185436168833974,57.38485,0,107.54754582611156,26.754535332,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":34.157289172764834},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0.59413729115737979},140.11615409107924,110.2,1576.0372592802782,179.91292914158427,24.874345437000013,1.321529,17.470077582662405,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},43.66595201966242,173.67930597268668]
[null,19,2028,10.836709156951439,38.086567570527272,53.783969999999997,0,102.7072467274787,90.13,1139.545619965369,130.08511643440286,0.6619846920000001,8.1585988887146534,null,null,8.8205835807146542,114.4,77.103003321185525,8.8017127078978916,11.49869384895144,46.245166459241929,53.783969999999997,0,111.52783030819336,28.305015912000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":37.863313868738004},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":2.9738524526424337},145.64691915316104,114.4,1578.115214766229,180.15013867194395,58.209822307175052,2.950666,16.999272209800154,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},78.159760516975211,180.53638056925661]
[null,20,2029,12.877911120763992,46.020364841925442,46.793509999999998,0,105.69178596268944,93.55,1129.7892673724152,128.97137755392868,0.67368124133333329,8.218662159136187,null,null,8.892343400469521,118.7,74.914434706995593,8.5518761081045191,13.551592362097326,54.239027001061629,46.793509999999998,0,114.58412936315895,30.397146564,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":48.224876985601448},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":11.690879269236715},150.79534886012664,118.7,1578.1747816048135,180.15693853936227,79.216934861900071,2.0118939999999998,22.937854824221453,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},104.16668368612153,187.32934657649136]
[null,21,2030,17.313108316342763,63.392924246209169,26.963459999999998,0,107.66949256255194,96.37,1117.2511420831372,127.54008471268691,0.83890998533333327,9.8593674619446485,null,null,10.698277447277981,123.29999999999998,86.766240441284026,9.9048219681831089,18.152018301676097,73.25229170815382,26.963459999999998,0,118.36777000982991,31.104902880000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":59.359933734807498},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":21.463923059076087},155.2867458227976,123.30000000000001,1566.7701256977209,178.85503718010514,173.46055862492517,15.650751000000001,7.759750382613201,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},196.87106000753838,193.18275649852902]
[null,22,2031,16.256553000313591,64.297315765732691,25.00844,0,105.56230876604627,99.85,1057.2089010119807,120.6859476041074,0.89948076533333343,10.266399071889882,null,null,11.165879837223216,127.81,87.363115846565876,9.9729584299732732,17.156033765646924,74.56371483762257,25.00844,0,116.72818860326949,31.484901606000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":64.063045085697198},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":26.780540312635225},154.02716314223719,127.80000000000001,1496.9457583356743,170.88421898809068,9.2315558589500064,3.7758039999999995,4.1662577822492075,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},17.173617641199215,191.30966791529917]
[null,23,2040,21.344423130479218,66.87344056164865,12.34003,0,100.55789369212786,132.12,761.11030647992629,86.884738182639992,1.0451367213333331,14.355045684591268,null,null,15.400182405924602,177.01,87.001764900596484,9.9317083219858997,22.38955985181255,81.228486246239925,12.34003,0,115.95807609805246,31.903916934000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":68.124017151782539},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":80.369364858030124},153.67606596502014,177,799.04360598176595,91.215023513900221,366.36472024680035,663.89881994500013,43.643293098925263,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1073.9068332907259,141.43071825877257]
[null,24,2050,31.047575030881411,50.958237110489733,8.2256700000000009,0,90.231482141371146,194.20999999999998,464.60780671114338,53.037420857436459,1.8061860959999998,12.763731646461663,null,null,14.569917742461662,254.10999999999999,57.337049867727721,6.5453253273661787,32.853761126881409,63.721968756951398,8.2256700000000009,0,104.8013998838328,33.698976713999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":40.947213640562701},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":55.894035641007463},144.31444953080049,254.1,509.12092691993593,58.118827273965287,716.26862501291725,348.45315600000004,196.80807503621864,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1261.529856049136,129.36762753035572]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GAwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":0.62881000000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":29.389469999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":30.018279999999997},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":185.8285416384},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":0.59426000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":29.755770000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":30.35003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":188.00135627040001},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":1.67527},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":42.721059999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},44.396329999999992,262.1331008496,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":4.4273199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":52.935740000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},57.363060000000004,326.13138254879999,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":5.2065900000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":57.336726000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},62.976656000000006,347.94349346880006,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":42.524290000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":4.80952},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0.23296},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},48.340389999999999,221.1754927488,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":42.987770000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":3.85175},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":12.367582000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},59.980722000000007,285.66726869759998,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":43.451250000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":3.7871999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},48.012070000000001,216.30208329600001,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":43.914730000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":4.0952999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},48.783650000000009,217.00284475199999,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":44.378209999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":4.4363099999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},49.588139999999996,217.77368235360001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":44.84169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":4.8056999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},50.421010000000003,218.61459610079999,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":45.536910000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":5.0736000000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},51.384130000000006,219.1985639808,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":46.232130000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":5.3295000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},52.335250000000009,219.73581443039998,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":46.927349999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":5.6158000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},53.316769999999998,220.3431410256,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":47.622570000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":5.9160000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},54.312190000000001,220.973826336,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":48.317790000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":6.2216000000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},55.313010000000006,221.6045116464,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":49.013010000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":6.5504000000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},56.337030000000006,222.2819143872,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":49.70823},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":6.9029999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},57.38485,223.00603455839999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":45.757649999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":7.2526999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},53.783969999999997,204.80319601439999,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":38.935890000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":7.0839999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},46.793509999999998,174.25951070400001,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":18.183959999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":8.0058799999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},26.963459999999998,92.068736356800002,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":15.940019999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":8.2948000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},25.00844,83.907456527999983,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":8.4348900000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":3.1315200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},12.34003,41.248428307200001,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":3.05301},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":4.3990400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},8.2256700000000009,23.114413574399997,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GAwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.15493404603538449},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":3.6584929375113138}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":3.5035588914759295}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.6348308914759295]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.6348308914759295]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.4412162198543079]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.7520000000000001E-2},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2636120491070901]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.77876400000000001},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3660536216216219},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.3909096707287123]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3660536216216219},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6121456707287116]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3660536216216219},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6121456707287116]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3660536216216219},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6121456707287116]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.3660536216216219},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.6121456707287116]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.5808197837837843},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.8269118328908744]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.8000000000000003E-4},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.6318707567567572},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.878242805863847]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.3800000000000002E-3},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.6829217297297303},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.9333937788368205]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.9999999999999997E-4},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.7410142162162168},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0.17410296833976835},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.1682692336630751]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.8043878378378384},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0.57121423320463316},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.6296941201495621]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.2200000000000002E-3},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.8695218378378382},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0.97419413745173755},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.0987880243966668]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":3.8999999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.410697694117647},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.9399369729729734},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.3497870579150582},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.3509985452775801]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":3.8999999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2805848000000002},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0103521081081088},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":2.8951954285714288},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.836709156951439]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":3.8999999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.0748897568627451},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0878087567567571},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":5.0646357868725875},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.877911120763992]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":3.8999999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.49534207058823532},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.1494220000000008},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":10.017767425482624},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.313108316342763]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.378116619758665},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.4979999999999994E-3},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.43396327843137256},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.2286390270270275},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":10.909800611583012},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.256553000313591]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":6.7599999999999995E-3},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.22979002352941177},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.9205728108108113},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":10.892194693436293},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":7.000330139189189},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.344423130479218]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":7.8399999999999997E-3},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.3191090196078427E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":4.5388399287162162},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.7532317837837845},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":4.4582097173745181},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":17.9114870472973},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.047575030881411]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GAwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":4.0728744000000004E-2}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.0728744000000004E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.11054944799999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.28219201199999999]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.2768E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30837477600000002},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.36859795200000001]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.5598399999999999E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.349427196]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":8.8387200000000013E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21818970000000001},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.32112288]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.7416000000000003E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.20655291599999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.31851489599999999]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.114048},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.35260207199999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13020480000000001},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23273568},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.38330485199999997]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15063840000000001},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.42119362799999999]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.17059679999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25310005200000002},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.44987961600000004]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19103039999999999},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.48194999999999999]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21526560000000003},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.51782198400000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.23760000000000003},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27928281599999999},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.55470236399999995]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24805440000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.57679354799999993]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2594592},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29673799200000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.602744328]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2713392},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.62626111200000001]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":1.4999999999999998E-2},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31419316800000002},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.6619846920000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.8333333333333337E-2},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29673799200000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.67368124133333329]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.8333333333333337E-2},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.1245},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.33455753999999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.83890998533333327]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2770416},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.8333333333333337E-2},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.17099999999999999},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.346194324},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.89948076533333343]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27561599999999997},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":3.3333333333333333E-2},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.58199999999999996},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0451367213333331]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26658720000000008},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.3184999999999998},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.8061860959999998]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GAwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":21.971250000000001},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.75},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},23.721250000000001,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":54.662693800000049},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},54.662693800000049,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1.25064},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1.7966058000000014},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},3.0472458000000016,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":17.752140000000001},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1.8483080000000016},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},19.600448000000004,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":5.1243999999999996},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":2.1976372000000017},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":15.160695875325013},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},22.482733075325015,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":2.3839600000000001},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0.19162951500000019},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0.48791050000000036},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":6.1680558439500066},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},9.2315558589500064,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.7810415991107829},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.3026968093228528},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":1.1854076364779755},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.13146099999999999},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":12.579968545078453},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4.0545340000000003},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},4.1859950000000001,20.849114589990066,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9890770907185722},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.798627985834016},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.119470200000003},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.718877524411376},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},3.119470200000003,26.506582600963963,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.481759545597469},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.12605713012682643},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.1854076364779755},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.13838},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.5820754200000029},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":10.438697303362972},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.98249799999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},4.7029534200000027,13.231921615565243,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.6277457077252986},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.0924951277658292},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.3547515845462577},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.318274},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.3032008250000047},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.9834641633220818},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.5181069999999997},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},9.139581825000004,11.058456583359467,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.7080380968956046},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.0924951277658292},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.6087675066486808},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.73341400000000001},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.0729043750000047},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.3484535795235839},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.0162749999999994},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},10.822593375000004,11.757754310833699,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.3467275562048586},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.3782246227199688},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.7153582473045246},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.42205899999999996},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.0297671564330546},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.89946999999999999},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},1.321529,17.470077582662405,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.193436875395006},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.4706665181463083},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.3970875715633282},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.44281599999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":11.990600000000001},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.6985594175085588},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.2173349999999998},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},15.650751000000001,7.759750382613201,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.1277535235887468},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.4202968984350672},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.8204474417340335},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.71957599999999999},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.4725316000000026},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.1058460000000006},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":12.312309639864017},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.58119599999999993},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":23.966166000000001},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},348.45315600000004,196.80807503621864,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},2.305680024111489]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":8.1876292400467658},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":5.4746214515085549},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.579671267730781]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":8.1876292400467658},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":5.4746214515085549},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.579671267730781]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":1.7423679048910248},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":8.1876292400467658},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":6.6210469359287414},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},23.468464657041991]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.0541140702161245},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":2.6884067856088207},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":8.1876292400467658},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":7.2578182830189908},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":3.7332236003362067},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},29.838612555402371]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.8467424796034431},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":2.6884067856088207},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":8.1876292400467658},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.5181851220928366},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0935554299711359},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":7.9696471376923004},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":18.410518622798644},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},46.020364841925442]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":2.0653281492025233},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":2.7330012109625215},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.1335106131328517E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.25501558992801887},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":2.3469169858475043},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0.10210450192339149},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":1.9018039983663559},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":33.986337603525072},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":7.4763939646030213},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},50.958237110489733]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.28927271999999998},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.0695500000000002E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2757393081951934E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":3.2757393081951934E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0.30996821999999996}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.6437899199999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.45606750000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.13901068800000005},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.3781061615762928E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.1474018819999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.63262715389519675},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.66640821551095963,2.3862699899999997]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.5185985600000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.7445540000000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.13901068800000005},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.10953253311777676},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.204051616225837},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":3.6907723979999991},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.6951950919910126},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},3.0087792413346266,7.092935645999999]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":2.8567761600000008},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.2174845000000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.57534979200000014},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.17811832488311363},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.8144452241408993},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.877014746},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0422187249529409},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.0347822739769539,16.526625198000001]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.3011709600000003},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.4137085000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.94604496000000016},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.26103547612180444},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.0715311764425275},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.231740852},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.3042778696085562},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.636844522172888,19.892665272000002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.8291186400000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.7387045000000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.8225845760000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.36544966657052624},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7932481575210231},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.273539171999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.5253902729117317},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},7.684088097003281,23.663946887999998]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.7402112000000018},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.2238990000000007},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.7417043520000011},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.53333130611552992},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7932481575210231},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0.27353858601110276},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":18.691332011999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.618544109488532},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.218662159136187,30.397146564]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.9053196800000016},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.3856305000000009},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.8922992640000014},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.58758573840751283},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7932481575210231},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0.27353858601110276},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":1.3762103545736795},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":19.301652161999996},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2358162353765638},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},10.266399071889882,31.484901606000001]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0.91,72.209999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,6.04,122.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,16.46,0,115.87,0,0,4.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,16.46,0,115.87,0,0,5.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,16.46,0,115.87,0,0,6.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,16.46,0,115.87,0,0,7.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,16.46,0,105.19,0,0,7.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,16.46,0,35.659999999999997,0,0,8.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwSecElcOut",280,"MESSAGE","Int_V2","GAwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,26.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,1.35,8.89,0.3,0,0,0,0,0,0,0,0,55.62,0,0,0,6.25,0,1.54,7.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,55.62,0,0,0,6.25,0,1.54,7.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,55.62,0,0,0,6.25,0,1.54,7.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0.3,0,0.15,0,3.38,0,0,0,0,55.62,0,0,0,6.25,0,1.54,9.89,0.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0.3,0,1.95,0,3.38,0,0,0,0,55.62,0,0,0,6.25,0,1.54,11.02,6.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0.3,0,1.95,0,3.38,0,0,0,0,19.53,0,0,0,6.25,0,1.54,12.21,51.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwTerElcOut",313,"MESSAGE","Int_V2","GAwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,36.03,7.2,0,0.56999999999999995,0.03,0,0,0,0,21.75,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,77.63,27,0,0.19,0.05,1.86,0,0,0,41.85,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,84.43,27,0,0.39,7.0000000000000007E-2,2.74,0,0,0,49.9,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,92.67,29.2,0,0.57999999999999996,0.1,4.0199999999999996,0,0,0,56.3,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,110.21,35.4,0,2.2200000000000002,0.17,5.71,0,0,0,65.650000000000006,1.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,122.15,39.700000000000003,0,3.48,0.22,5.84,0,0.23,0.83,71.849999999999994,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,156.36000000000001,81.8,0,6.99,0.42,5.61,0,0,8.7899999999999991,60.56,0.34,0,89.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,46.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,65.44,0,0,0,12.5,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,65.44,0,0,0,12.5,0,5.12,31.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,46.6,15.5,1,0,0,0,0.36,0,0,0,0,65.44,0,0,0,12.5,0,5.12,37.090000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,46.6,15.5,1,0,0,0,5.47,0,0,0,0,65.44,0,0,0,12.5,0,5.12,38.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,46.6,15.5,1,0,10.32,0,8.44,0,0,0,0,65.44,0,0,0,12.5,0,5.12,42.51,13.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,44,15.5,1,0,18.079999999999998,0,8.44,0,0,0,0,65.44,0,0,0,12.5,0,5.12,47.46,72.180000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,0,28.8,0,9.8000000000000007,0,0,0,0,7.26,0,0,0,12.5,148.66999999999999,5.12,62.59,63.55,216.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.25,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,39.14,4.34,0,0.66,0.22,0,0,0,0,26.68,3.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,60.55,18.059999999999999,0,0.91,1.1200000000000001,2.11,0,0,0,35.47,18.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,73.7,24.92,0,0.9,1.1100000000000001,2.82,0,0,0,41.47,18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,108.47,30.98,0,1.75,1.51,5.85,0,0,0,68.03,18.850000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,119.67,32.130000000000003,0,2.62,2.08,8.7799999999999994,0,0,0,78.819999999999993,15.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,137.91999999999999,37.5,0,5.18,3.5,11.68,0,0,0,89.05,24.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,155.13,42.07,0,8.92,4.5599999999999996,11.68,0,0.39,0,97.57,25.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,189.84,65.17,0,13.81,0.28999999999999998,10.63,0,0.87,12.29,105.6,1.79,0,275.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.2916666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,4.34,0,0,0,0,0,0,0,0,0,0,0,0,0,1.45,5.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.61,22.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,2.14,0,0,0,0,0,0,0,0,0,0,0,0,0.11,0.35,2.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.73,0,0.48,2.4900000000000002,0,8.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,8.69,0.27,0,0,0,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,4.92,4.38,0,0,0.74,0,0,0,0,1.46,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,5.14,0.04,0,0.51,0.18,0,0,0,0,4.9400000000000004,0.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,4.26,0,0,0.32,0.27,1.05,0,0,0,4.72,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,4.68,1.3,0,0.38,1.06,1.25,0,0,0,3.02,7.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,5.39,1.41,0,0.88,0.38,0.6,0,0,0,3.02,4.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,6.43,1.64,0,1.35,0.61,0,0,0,0,3.3,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,8.57,2.88,0,0.43,1.04,0.8,0,0,2.42,5.0599999999999996,0.84,0,12.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwFinaleElc",478,"MESSAGE","Int_V2","GAwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,7.2,0,0.6,22.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,21.8,0,1.4,32.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,27,0,2.1,42.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,28.1,0,4.2,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,31.5,0,6,60.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,35.4,0,8.1,66.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,39.700000000000003,0,10.6,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1495.19,0,-3037.73,-2286.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1574.84,0,-4026.99,-2380.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1765.17,0,-1551.55,-2727.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1180.04,0,-1572.06,-1804.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1551.33,0,-1833.58,-2200.2399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1275.46,0,-1733.78,-1898.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1447.34,0,-1767.05,-1831.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1083.92,0,-1772.98,-1785.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1025.05,0,-1703.88,-1697.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1198.92,0,-1714.16,-1749.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1305.67,0,-1737.82,-1866.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1297.1099999999999,0,-1745.34,-1859.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1354.31,0,-1898.51,-1934.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1286.3399999999999,0,-2130.56,-1869.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1240.58,0,-2103.0300000000002,-1823.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1263.67,0,-2309.06,-1863.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1285,0,-2516.34,-1891.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1258.1400000000001,0,-2568.7800000000002,-1847.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1157.29,0,-2306.12,-1721.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1217.33,0,-2449.5100000000002,-1842.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1194.25,0,-2386.46,-1811.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1255.99,0,-2339.92,-1804.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.4583333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwPrimaire",544,"MESSAGE","Int_V2","GHwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGHw","index":16,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GHw",{"$f":"C1&\"Primaire\"","v":"GHwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1137}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GHwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","H","H","O","G","G","G","G","G","G","G","S","W","G","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GHwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GHwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GHwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GHwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GHwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GHwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GHwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"GHwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":166.91570182409475},{"$f":"BA189","v":0},{"$f":"N44","v":1313.6282699999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":1480.5439718240946},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":1106.21},{"$f":"H16/I16*1000","v":1338.3932271667175},{"$f":"J16/8.76","v":152.78461497336957},{"$f":"P102","v":53.028824688},{"$f":"Y218","v":1.1816965586629473},null,null,{"$f":"SUM(L16:O16)","v":54.21052124666295},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":963.9},{"$f":"P16/(Q16+eps)*1000","v":56.24081465515151},{"$f":"R16/8.76","v":6.4201843213643279},{"$f":"L16+D16","v":219.94452651209474},{"$f":"M16+E16","v":1.1816965586629473},1313.6282699999999,0,1534.7544930707575,{"$f":"Z218","v":5.9166091200000013},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":1540.6711021907574},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":963.9},{"$f":"AL16/AD16*1000","v":1598.3723438020102},{"$f":"AE16/8.76","v":182.46259632443039},{"$f":"BA131","v":0},{"$f":"Y160","v":7.9907809999999992},{"$f":"Z160","v":64.868951141501029},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":72.859732141501027},{"$f":"AC16+AA16-AB16","v":1540.6711021907574}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":166.91570182409475},{"$f":"BA190","v":0},{"$f":"N45","v":490.42660000000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":657.34230182409476},800.79,{"$f":"H17/I17*1000","v":820.867270850154},{"$f":"J17/8.76","v":93.706309457780137},{"$f":"P103","v":10.786329036},{"$f":"Y219","v":4.8986370049306807},null,null,{"$f":"SUM(L17:O17)","v":15.68496604093068},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":1003.4999999999999},15.630260130318266,{"$f":"R17/8.76","v":1.784276270584277},{"$f":"L17+D17","v":177.70203086009477},4.8986370049306807,490.42660000000001,0,673.02726786502546,{"$f":"Z219","v":9.7062508200000011},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":569.68524241380283},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":682.7335186850255},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":1003.5},{"$f":"AL17/AD17*1000","v":1248.0505840546373},{"$f":"AE17/8.76","v":142.47152786011841},{"$f":"BA132","v":0},{"$f":"Y161","v":25.122889000000001},41.549150416259856,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},66.67203941625985,{"$f":"AC17+AA17-AB17","v":1252.4187610988283}]
[null,3,2012,170.40883942409477,22.034716919948416,590.02302999999995,0,782.46658634404309,994.92,786.46181235078518,89.778745702144434,5.8523326200000003,9.4406542894500785,null,null,15.292986909450079,1074.5,14.232654173390184,1.624732211574222,176.26117204409476,31.475371209398496,590.02302999999995,0,797.75957325349316,41.32672788,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":459.93859264761034},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},839.08630113349318,1074.5,1208.9575558688723,138.00885340968861,220.011008,30.699602999999996,346.68289553596424,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},597.39350653596421,1299.0248937811034]
[null,4,2013,175.32968182409476,128.64077868655136,486.46276999999998,0,790.43323051064613,1060.4299999999998,745.38935197103649,85.090108672492747,6.2761055040000002,17.012730434050027,null,null,23.288835938050028,1211.5,19.223141508755923,2.1944225466616349,181.60578732809478,145.65350912060137,486.46276999999998,0,813.72206644869618,87.155993268000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":7.1958436173995386},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":711.72507352312368},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":126.36779757911053},908.07390333409569,1211.5,1232.7124880545678,140.72060365919722,1133.7895731199999,51.179842999999998,502.466246630309,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":78.47999999999999},1765.9156627503089,1493.4311792781086]
[null,5,2014,166.92248387560466,160.25580731082516,688.67930999999999,0,1015.8576011864297,1356.1999999999998,749.04704408378552,85.507653434222092,6.485084316,22.886714989153287,null,null,29.371799305153289,1289.4000000000001,22.779431755022099,2.600391752856404,173.40756819160467,183.14252229997845,688.67930999999999,0,1045.229400491583,112.06035528000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":7.1958436173995386},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":262.1950767907577},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0.69616560372389857},1164.4855993889826,1289.4000000000001,1105.9287347417528,126.24757245910421,315.66796799999997,41.247976000000001,273.04826291561437,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},629.96420691561434,1425.9845105760162]
[null,6,2015,188.31478067560465,219.65373987764258,1073.4788199999998,0,1481.4473405532472,1917.29,772.67775900007155,88.205223630145156,6.6761215199999997,28.404288386394569,null,null,35.080409906394571,1372.7,25.555773225132231,2.9173257106315331,194.99090219560466,248.05802826403715,1073.4788199999998,0,1516.5277504596418,138.33663228,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":10.265630114730534},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":385.81351187185703},1665.1300128543724,1372.7,931.97093391310204,106.3893760174774,593.07315200000005,37.293409999999994,288.08976464775265,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":33.479999999999997},951.93632664775271,1279.3165009825152]
[null,7,2016,188.31478067560465,219.65373987764258,1089.2983199999999,0,1497.2668405532472,1917.29,780.92872781543076,89.147115047423611,6.8632797959999996,33.909577761230111,null,null,40.772857557230111,1461.8,27.892227087803523,3.1840441881054251,195.17806047160465,253.56331763887269,1089.2983199999999,0,1538.0396981104773,165.16512522599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":10.265630114730534},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":591.30100671292644},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":837.40454158522198},1713.4704534512077,1461.8,1003.8082628122262,114.58998433929523,0,37.210381999999996,294.1441901631282,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},331.35457216312818,1467.3669185789122]
[null,8,2017,188.31478067560465,219.65373987764258,1105.5251599999999,0,1513.493680553247,1917.29,789.39215275375511,90.1132594467757,7.0611051239999991,39.513139315311513,null,null,46.574244439311514,1556.9,29.914730836285159,3.4149236114480774,195.37588579960465,259.16687919295407,1105.5251599999999,0,1560.0679249925586,192.930659166,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":640.0143153003321},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":762.89870021088814},1767.3902713933576,1556.9,1056.2694370112411,120.57870285516451,0,37.874606,304.41778864234794,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":45},387.29239464234797,1644.5058864828013]
[null,9,2018,188.31478067560465,219.65373987764258,1121.9825799999999,0,1529.9511005532472,1917.29,797.97584118899442,91.093132555821285,7.2666883079999991,45.168907964617283,null,null,52.435596272617282,1658.0099999999998,31.625621240101708,3.6102307351714278,195.58146898360465,264.82264784225987,1121.9825799999999,0,1582.3866968258644,221.718082584,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":566.35483464100957},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":571.34146021653623},1818.4964666446635,1658,1093.7936315254142,124.86228670381441,0,38.227474999999998,315.62165512666894,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},353.84913012666891,1813.5098410691367]
[null,10,2019,188.13852947560463,219.65373987764258,1042.9293799999998,0,1450.7216493532469,1803.4900000000002,804.39683577577182,91.826122805453409,7.41311784,49.618795081093687,null,null,57.031912921093685,1765.8000000000002,32.298059191737849,3.686993058417563,195.55164731560464,269.27253495873629,1042.9293799999998,0,1507.7535622743405,254.081338878,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":241.76570000648854},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},1776.2265883871396,1765.8,1142.8204147659012,130.45895145729466,0,30.076892999999995,354.82663274456115,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},384.90352574456114,2017.9922883936281]
[null,11,2020,186.51004547560464,219.65373987764258,941.7506699999999,0,1347.9144553532471,1661.27,811.37590840335838,92.622820593990681,7.5304554120000002,52.740984109217237,null,null,60.271439521217239,1880.5,32.05075220467787,3.6587616672006704,194.04050088760465,272.39472398685984,941.7506699999999,0,1408.1858948744643,282.74009016000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":536.53732257771787},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},1705.3176722692633,1880.5,1192.1589975256481,136.09120976320185,0,29.080556999999999,314.21091016546438,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},343.29146716546438,2241.8549948469813]
[null,12,2021,187.11637748641544,221.38880048863152,974.36000000000013,0,1382.8651779750471,1679.1700000000003,823.54090293123795,94.011518599456394,7.6778546760000008,55.419924662200614,null,null,63.097779338200617,1990.1000000000001,31.705833544989481,3.6193873909805343,194.79423216241545,276.80872515083212,974.36000000000013,0,1445.9629573132477,319.50035311800002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":649.28748321757837},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},1779.8549976660468,1990.1000000000001,1220.6132761587985,139.33941508662085,17.324136060000018,43.229911999999999,403.03485550710701,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},463.58890356710702,2429.142480883625]
[null,13,2022,187.19241428641544,221.38880048863152,1102.1327999999999,0,1510.714014775047,1804.2700000000002,837.29930374891046,95.58211230010393,8.1609209919999994,60.873537419535033,null,null,69.034458411535027,2106.8999999999996,32.76589226408818,3.7403986602840389,195.35333527841544,282.26233790816656,1102.1327999999999,0,1579.748473186582,357.32266577400003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":647.39068347270859},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},1951.4628261953812,2106.9,1233.4963736618206,140.81008831755943,0,74.449759999999998,414.6790335442405,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},489.12879354424047,2598.8535096680898]
[null,14,2023,226.34186921211642,391.88996884902411,1025.85943,0,1644.0912680611405,1978.88,830.81908355288874,94.842361136174517,8.3844731373333339,64.188921749278563,null,null,72.573394886611894,2231.6,32.520789965175972,3.7124189457963439,234.72634234944977,456.07889059830268,1025.85943,0,1716.6646629477523,398.07907473,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":600.29538645207424},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},2129.1354249125516,2231.6,1223.08245714493,139.62128506220662,1738.0958817464016,74.396155000000007,446.84809282614879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},2259.3401295725503,2729.4308113646257]
[null,15,2024,284.96583445535964,568.76439234017812,1150.64804,0,2004.3782667955379,2407.56,832.53512551942129,95.038256337833488,8.5034118306666677,64.363874076757853,null,null,72.867285907424517,2364.2999999999997,30.819813859119542,3.5182435912236922,293.4692462860263,633.12826641693596,1150.64804,0,2077.2455527029624,448.72625120400005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":457.16607388153477},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":181.30933829182902},2540.3634911417616,2364.3000000000002,1191.1433518299145,135.97526847373453,1804.6228605911017,40.805629999999994,555.28921203212531,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},2400.7177026232271,2816.2202267314674]
[null,16,2025,287.46246526617045,578.26508329524802,1089.30411,0,1955.0316585614185,2326.91,840.1836162814285,95.911371721624263,8.8001498226666666,69.028731585334569,null,null,77.828881408001237,2505.9,31.058255081084901,3.5454629087996463,296.26261508883709,647.29381488058254,1089.30411,0,2032.8605399694197,491.57564228400003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":539.63897980680861},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},2538.8278694882188,2505.9,1228.4875091963077,140.23830013656482,94.86196720000008,68.823293000000007,469.79528308126419,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},633.48054328126432,3078.4668492950273]
[null,17,2026,303.43244796887313,633.84007418723388,944.20885999999996,0,1881.481382156107,2216.62,848.80646306363155,96.895714961601783,9.1279192386666672,73.900370137741106,null,null,83.02828937640777,2656.7,31.252414414911453,3.5676272163140927,312.5603672075398,707.74044432497499,944.20885999999996,0,1964.5096715325149,536.83739632799995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":849.17355701468921},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},2515.738755095314,2656.7,1266.575944634322,144.58629504958014,572.76507355952549,70.137903000000009,496.24412431336549,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},1139.1471008728911,3364.9123121100033]
[null,{"$f":"B61","v":18},2027,309.11274854703953,675.13515758201413,1015.40644,0,1999.6543461290537,2325.3999999999996,859.91844247400616,98.16420576187285,12.901473310666667,103.75637562911774,null,null,116.6578489397844,2817.5999999999995,41.403268362922482,4.7264004980505119,322.01422185770622,778.8915332111319,1015.40644,0,2116.3121950688383,578.12520615599988,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":891.62071182612306},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},2708.8290884596372,2817.6,1277.8427740934696,145.87246279605819,434.34401918785022,307.50231999999994,452.67430451314272,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},1194.5206437009929,3600.4498002857604]
[null,19,2028,314.8515582979669,700.792858939756,1178.1015499999999,0,2193.7459672377227,2505.1299999999997,875.70144752476835,99.965918667211,14.815080298666665,124.54464742131597,null,null,139.35972771998263,2989.09,46.622794134507963,5.3222367733456579,329.66663859663356,825.33750636107197,1178.1015499999999,0,2333.1056949577051,622.45018025399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":881.65186448830252},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},2969.947562446504,2989.1,1288.548200774416,147.09454346739909,256.18558020000023,219.92756399999996,485.9733879312717,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},962.08653213127195,3851.5994269348066]
[null,20,2029,369.49725781688585,903.04416763400729,1205.09834,0,2477.6397654508933,2803.2200000000003,883.8549116554866,100.89667941272678,17.462994118666664,154.70205374334216,null,null,172.16504786200883,3171.99,54.276667915556509,6.1959666570269984,386.96025193555249,1057.7462213773495,1205.09834,0,2649.8048133129023,670.29750917999991,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":741.32539920034003},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},3334.4940097277013,3172,1284.9367619571378,146.68227876223034,2029.827195061052,302.98869199999996,524.59203902116519,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},2857.4079260822173,4075.8194089280414]
[null,21,2030,366.22634532721975,913.0892849097803,1043.4306100000001,0,2322.7462402370002,2608.6,890.41870744345636,101.64597116934434,19.866336526666664,338.30441644938986,null,null,358.17075297605652,3369.6899999999996,106.29190013769623,12.133778554531533,386.0926818538864,1251.3937013591701,1043.4306100000001,0,2680.9169932130567,696.43293808199996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":1021.3839723826281},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":16.892590413841148},3391.7416185298557,3369.7,1304.6363179210739,148.93108652067053,100.2979246500001,1759.7269999999999,286.54552398519979,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},2146.5704486351997,4396.2330004986425]
[null,22,2031,346.8112259365754,919.70046618467643,1025.6506599999998,0,2292.1623521212514,2583.87,887.10436365655062,101.26762142198066,20.647031746666666,391.29436576119247,null,null,411.94139750785911,3570.6000000000004,115.37035722475365,13.170132103282381,367.45825768324204,1310.994831945869,1025.6506599999998,0,2704.1037496291106,704.29395665999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":15.145838786189385},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":1545.8169609324189},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":588.38609782835772},3423.5435450752998,3570.5999999999995,1226.9574884275364,140.06364023145395,66.010952700000061,538.91903000000002,86.187209551323846,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":8.2249999999999996},699.34219225132392,4380.9744081793615]
[null,23,2040,398.57526082511214,832.49275621300251,1311.2233200000001,0,2542.2913370381148,3167.3099999999995,802.66577538608954,91.628513171928034,27.302528342666665,519.53009231040733,null,null,546.83262065307395,6061.5599999999995,90.213182852627355,10.298308544820475,425.87778916777881,1352.0228485234097,1311.2233200000001,0,3089.1239576911885,745.49931255000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":15.145838786189385},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":894.56962065600669},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":0},3849.7691090273779,6060.2000000000007,782.86834257671103,89.368532257615414,5526.1410898930044,17669.805899229999,4291.8177550602541,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},27487.76474418326,4744.3387296833844]
[null,24,2050,496.08222924796024,773.65737161455195,3299.9279099999999,0,4569.6675108625122,5595.96,816.60117493021971,93.219312206646094,57.848568311999998,524.18039383955136,null,null,582.02896215155135,11049.21,52.676070248553934,6.0132500283737373,553.93079755996018,1297.8377654541032,3299.9279099999999,0,5151.6964730140635,820.92130596599986,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.170136678118677},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":1168.4113168872263},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":120.64181721014722},5987.7879156581821,11034.7,637.58483831325361,72.783657341695616,10924.104480886679,25512.402575799999,8269.1715924899836,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0.26500000000000001},44705.943649176661,7035.5574153352609]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GHwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":93.411400000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":770.52789000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":449.68897999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":1313.6282699999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":5313.3155001168006},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":93.411400000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":306.98480999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":90.030389999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":490.42660000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":2186.7164120256002},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},215.15559999999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":303.27660000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":71.590829999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},590.02302999999995,2808.9417718223999,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":333},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},406.82965000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":79.633119999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},486.46276999999998,2621.4095819327999,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":337},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},604.63433999999995,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":84.044970000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},688.67930999999999,3633.2252047152001,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":341},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},984.78426999999988,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":88.694550000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},1073.4788199999998,5557.678225656,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":345},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},995.99606999999992,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":93.302250000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},1089.2983199999999,5566.6479722927997,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":349},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},1007.2078699999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":98.31729},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},1105.5251599999999,5576.5053501071998,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":353},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},1018.4196699999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":103.56291},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},1121.9825799999999,5586.6897499343995,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":357},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},936.04943999999989,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":106.87993999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},1042.9293799999998,5132.1563122464004,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":361},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},827.9825699999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":113.76809999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},941.7506699999999,4573.3640092464002,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":365},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},854.50040000000013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":119.85959999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},974.36000000000013,4647.7159071888,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":371},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},975.82279999999992,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":126.31},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},1102.1327999999999,5165.9001078720003,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":377},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":23.49624},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},869.03738999999985,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":133.32579999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},1025.85943,4615.3162617456001,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":383},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":49.148840000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},968.11950000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":133.37970000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},1150.64804,4999.8666627312004,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":389},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":49.148840000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},896.40726999999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":143.74799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},1089.30411,4634.7507127919998,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":395},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":61.267319999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},728.17053999999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":154.77099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},944.20885999999996,3856.4159573279999,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":401},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},789.13747999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":164.38499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},1015.40644,4094.3170331280003,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":407},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},937.95768999999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":178.25989999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},1178.1015499999999,4712.9016720527998,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":413},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},957.03397999999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":186.18039999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},1205.09834,4750.7649195024005,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":419},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},804.70897000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":176.83768000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},1043.4306100000001,4029.5468622048002,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},804.73021999999992,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":159.03647999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},1025.6506599999998,3985.0025161727999,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},1174.76072,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":74.578639999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},1311.2233200000001,5314.3940390303997,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},3032.87347,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":205.17047999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},3299.9279099999999,13380.2071564128,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":425},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GHwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":166.91570182409475}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":166.91570182409475}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},170.40883942409477]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},175.32968182409476]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},166.92248387560466]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.6284839999999998},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.13852947560463]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.51004547560464]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.26595360000000001},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},187.11637748641544]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.34199039999999997},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},187.19241428641544]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":33.308312935135135},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":21.990646702702712},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},226.34186921211642]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.27068399999999998},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":69.672707854054067},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":43.979533027027045},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},284.96583445535964]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":69.672707854054067},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":46.746847837837848},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},287.46246526617045]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":14.097144},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":86.851991432432456},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":49.456070162162177},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},303.43244796887313]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":15.156052799999999},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":51.883631945945965},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},309.11274854703953]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.9784E-3},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.1887102066772652E-2},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":54.731924162162187},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},314.8515582979669]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.6118400000000001E-2},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.48649899999999996},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.1887102066772652E-2},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":57.650631513513531},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},369.49725781688585]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.13140000000000002},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":14.420037599999999},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.48649899999999996},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.25132261240063591},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":57.650631513513531},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},366.22634532721975]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.85238062016490501},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.2153371499031742},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":8.7599999999999997E-2},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":4.5022896000000001},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.4113607999999997},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":3.8272439999999999},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":4.7705207999999999},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.48649899999999996},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.11868012252252254},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":57.650631513513531},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},346.8112259365754]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.221514},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":8.2552496989931115},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":26.509551058823529},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":21.11255209358108},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":70.666869243243255},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":51.227353167567571},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},398.57526082511214]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.6656680000000001},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.221514},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":1.304948},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.28099264303126659},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":84.724038211764707},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":21.11255209358108},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0.34037841081081083},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":124.85483648648652},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":20.491332509652512},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":26.069966140540544},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},496.08222924796024]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GHwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":46.328946299999998},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3876864919999998},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.3121918959999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":53.028824688}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.5069017200000001},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0117812839999996},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":10.786329036}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6776363599999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0205088720000006},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.8523326200000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6824850200000001},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18618854400000001},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.4074319400000004},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.2761055040000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6873336800000001},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.5616193279999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.485084316]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.69218234},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24146326800000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.7187159119999995},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.6761215199999997]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7018796599999999},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24146326800000001},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.8961768679999995},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.8632797959999996]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7018796599999999},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25891844400000003},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.0765470199999996},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.0611051239999991]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7067283199999999},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.2627355639999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.2666883079999991]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7891555399999999},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.3092826999999998},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.41311784]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.5515712000000002},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.30837477600000002},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.6467494360000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.5304554120000002]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.39641408},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.346194324},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.9114862720000003},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.6778546760000008]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.23155964},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38692306799999998},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.32500000000000001},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.1936782839999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.1609209919999994]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.07640252},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43347020400000003},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.36333333333333334},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.4875070800000003},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.3844731373333339]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1588297400000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.50166666666666659},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.339138084},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.5034118306666677]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.92609405999999994},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.53529206399999996},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.50166666666666659},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.8133370320000006},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.8001498226666666]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.59638517999999996},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.50166666666666659},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.3079003520000008},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.1279192386666672]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.46547135999999995},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.59638517999999996},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.7791901039999996},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},12.901473310666667]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.83203005599999991},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.4684999999999997},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.2213878959999995},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},14.815080298666665]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.79421050800000004},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":3.9855},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.6228569440000005},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},17.462994118666664]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":6.9764999999999997},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.1515671919999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},19.866336526666664]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.70984382400000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":4.0366666666666662},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":8.6445000000000007},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.2322612560000001},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},20.647031746666666]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.5156911159999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.56816E-2},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":2.6066666666666665},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":20.953499999999998},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2109889600000003},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},27.302528342666665]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3360843879999997},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.188E-2},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":47.590499999999999},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.9101039240000004},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},57.848568311999998]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GHwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":315.66796799999997},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},315.66796799999997,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},0,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":961.49588174640098},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":776.6000000000007},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},1738.0958817464016,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":94.86196720000008},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},94.86196720000008,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":162.95888070000015},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":93.22669950000008},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},256.18558020000023,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":32.944257023999995},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":19.57152},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":104.4697500000001},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":243.84814685000029},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":120.74507676000013},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0.63043596000000068},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":59.489875500000068},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},5526.1410898930044,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":64.868951141501029},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":1.3174000000000002E-2},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":7.977606999999999},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":7.9907809999999992},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":64.868951141501029},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":79.960270651465393},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":48.145419899772577},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":35.011861263117339},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.27676000000000001},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":183.56534372160897},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":30.422842999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},30.699602999999996,346.68289553596424,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":48.50025271291814},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":57.355994207706026},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":19.897913898023159},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.158728},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":189.86749430802161},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":36.068747000000002},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},38.227474999999998,315.62165512666894,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":61.175501239666943},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":45.439393506383368},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":46.061553874572759},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":2.3109459999999999},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":250.35840688648395},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":40.918965999999998},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},43.229911999999999,403.03485550710701,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":75.606233366002883},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":60.717517677754728},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":64.012012369810662},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":6.2201809999999993},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":269.45951966769593},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":62.603112000000003},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},68.823293000000007,469.79528308126419,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":79.741291408273653},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":65.230362936295123},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":68.965322850807922},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":5.3691439999999995},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":282.30714711798879},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":64.768759000000003},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},70.137903000000009,496.24412431336549,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":53.733856625200829},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":88.105530149976559},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":288.56420000000003},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":144.70613721002238},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1471.1627999999998},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},1759.7269999999999,286.54552398519979,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":10.538342874757937},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.034716919948416]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":10.538342874757937},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},160.25580731082516]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},219.65373987764258]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},219.65373987764258]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":92.722509394237818},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.7350606109889322},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":77.778658966154794},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},391.88996884902411]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":22.921072513404773},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":24.27540944597304},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":241.71168911795701},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.7350606109889322},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":190.49588737378969},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},700.792858939756]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":11.284931265672268},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":22.921072513404773},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":40.93170799664226},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":241.71168911795701},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":1.7350606109889322},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":199.91067543557796},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":181.55158936679058},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},919.70046618467643]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.9166091200000013},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1802898194840805},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":1.1816965586629473},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":5.9166091200000013}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":21.281351280000006},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.3464995},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.5991462720000005},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.50466858716882201},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":47.928996215999994},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.50665510770234},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.012730434050027,87.155993268000003]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":32.795670480000005},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":23.491692},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":13.84314768},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.5877098959408578},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":95.034615065999986},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":31.89239317088164},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},33.909577761230111,165.16512522599999]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":41.446888800000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":33.534375000000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":17.411088671999998},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2203370498360546},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":129.325730112},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":42.519096220373612},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},45.168907964617283,221.718082584]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":56.548322880000001},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.640073000000008},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":25.566382368000003},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.0464375566215298},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":187.74557486999998},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":51.944012411171471},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},55.419924662200614,319.50035311800002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":82.027956720000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":69.566773500000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":45.074215584000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.7017095757939131},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":4.0334114578658795},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":294.90669647999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":59.864135857267158},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},69.028731585334569,491.57564228400003]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":112.10932368000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":96.205714500000013},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":51.430093151999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":6.1266561748588213},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42806795522874913},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":30.062943969857002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":42.315128705663916},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":410.55237784799994},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":75.767850198554811},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},154.70205374334216,670.29750917999991]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":125.88323232000002},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":115.87563750000001},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":54.125355935999998},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.9060708099560781},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.4479418387413312},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":30.062943969857002},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":89.232833042276681},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":449.61508679399992},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.6601116385076971},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":390.22019101106861},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},519.53009231040733,745.49931255000001]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,1337.65,0,0,108.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,1904.19,0,0,112.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,2986.12,0,0,128.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,2722.48,0,0,148.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1303.56,0,1949.27,0,0,173.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1316.68,0,2416.98,0,0,202.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1316.68,0,2026.22,0,0,170.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,215.36,0,0,153.01,353.68,70.989999999999995,0,103.01,0,96.37,0,0,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,189.97,0,2.72,124.92,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,119.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,495.35,0,2.72,280.94,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,4.9000000000000004,353.68,70.989999999999995,0,0.92,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,13.99,0,29.48,0,0,0,0,0,0.24,0,0,0,0,500.34,0,2.72,327.49,261.87,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,2.56,353.68,70.989999999999995,0,5,0,256.98,251.79,218.45,0,0,0.28000000000000003,15.28,272.29000000000002,0,13.99,0,29.48,0,0,0,0,0,0.68,0,0,0,0,500.34,0,2.72,327.49,261.87,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwTerElcOut",313,"MESSAGE","Int_V2","GHwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1394.14,218.63,3.47,27.56,0.64,0,0,0,0,946.05,15.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,1465.82,259.32,3.48,30.87,0.73,0.5,0,0,0,978.82,15.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,2015.02,597.1,3.2,47.44,1.06,0.5,0,0,0,1211.79,19.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,2128.23,642.82000000000005,2.88,53.51,1.19,0.5,0,0,0,1268.8800000000001,20.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,2947.27,1001.64,0.96,79.23,2.0499999999999998,0.5,0,24.22,0,1682.26,26.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,3274.87,1161.9000000000001,0,75.569999999999993,2.73,0.5,0,24.22,26.57,1850.86,29.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,4014.34,2407.4,0,97.29,5.21,0.33,0,15.64,139.69,1366.5,7.6,0,2021.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.5833333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,300,300,85,180,900,144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,300,300,85,180,900,144,0,120,0,110,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.08,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,990.03,0,9.08,1124.52,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,34.65,0,93,0,0,0,0,0,348.02,0,0,0,0,1000,0,9.08,1310.82,730.14,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwTerTotCap",379,"MESSAGE","Int_V2","GHwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,1527.07,107.97,119.42,31.27,15.93,0,0,0,0,1210.68,337.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,1734.56,196.21,119.42,38.479999999999997,12.79,0,0,0,0,1245.08,345.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2197.31,403.48,119.42,63.94,20.82,1,0,0,0,1515.76,420.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,2528.44,603.54999999999995,119.42,76.459999999999994,24.86,1,0,0,0,1699.34,444.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3112.04,852.42,71.66,112.8,33.18,1,0,9.65,0,2009.42,507.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,3855.86,1145.55,23.9,155.44,44.99,1,0,107.08,0,2431.67,615.45000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,4060.71,1233.57,11.96,154.91,55.65,1,0,107.08,39.47,2545.6799999999998,665.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,6424.5,2752.27,0,211.31,3.32,1,0,69.14,482.72,3421.81,28.96,0,8333.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,327.2,0,0,0,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.08,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,414.52,0,0,500,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,195.83,0,0,61.6,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66.36,730.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,34.44,0,0,0,0,0,0,5.51,0,0,0,0,0,0,0,150,187.95,0,0,0,0,72.78,0.38,46.95,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,34.15,34.61,0,0,0,0,0,0,0,0,36.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,115.66,52.7,0,7.66,4.1399999999999997,0,0,0,0,69.52,49.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,132.88999999999999,68.25,0,4.7,3.12,0,0,0,0,78.03,52.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,139.85,74.540000000000006,0,4.87,3.17,0,0,0,0,90.63,40.299999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,197,67.11,0,13.18,7.91,0,0,3.66,0,152.55000000000001,36.450000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,218.49,77.62,0,16.29,7.76,0,0,0,0,116.02,93.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,147.22999999999999,104.84,0,0,0,0,0,0,80.38,59.47,0,0,604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,423.62,260.02,0,12.47,20.05,0.04,0,0,92.89,164.8,67.89,0,441.71,455.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwFinaleElc",478,"MESSAGE","Int_V2","GHwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,222.1,0,28.2,961.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,355.9,0,38.6,1067.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,694.6,0,61.9,1350.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,804.2,0,77.3,1482.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1002.6,0,106,1709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1335.8,0,151.6,2083.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwFinaleShp",511,"MESSAGE","Int_V2","GHwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-3749.89,0,-5082.43,-4837.5200000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1314.47,0,-2598.29,-1954.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1119.9100000000001,0,-2352.15,-1711.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1129.1600000000001,0,-2332.31,-1674.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1148.8399999999999,0,-2380.8000000000002,-1706.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1298.4100000000001,0,-2780.48,-1920.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1324.81,0,-2443.9499999999998,-1884.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwGasProduction",544,"MESSAGE","Int_V2","GHwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,348.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,348.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,43.28,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,605.01,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,1171.54,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,1994.24,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,1704.88,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,1989.84,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,1889.82,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1216.6199999999999,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1339.48,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1671.49,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1684.34,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,1293.53,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1293.58,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2164.2399999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,6536.27,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGUw","index":17,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GUw",{"$f":"C1&\"Primaire\"","v":"GUwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1467}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GUwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"H"},"H","H","H","H","H","O","O","O","H","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GUwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GUwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GUwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GUwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GUwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GUwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GUwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":13.943293991326074},{"$f":"BA189","v":0},{"$f":"N44","v":75.241389999999996},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":89.184683991326068},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":49.86},{"$f":"H16/I16*1000","v":1788.7020455540728},{"$f":"J16/8.76","v":204.1897312276339},{"$f":"P102","v":4.035054852},{"$f":"Y218","v":0.47191119408686988},null,null,{"$f":"SUM(L16:O16)","v":4.5069660460868697},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":49.4},{"$f":"P16/(Q16+eps)*1000","v":91.234130469120004},{"$f":"R16/8.76","v":10.414855076383562},{"$f":"L16+D16","v":17.978348843326074},{"$f":"M16+E16","v":0.47191119408686988},75.241389999999996,0,93.691650037412941,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":93.691650037412941},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":49.4},{"$f":"AL16/AD16*1000","v":1896.5921060205048},{"$f":"AE16/8.76","v":216.50594817585673},{"$f":"BA131","v":0},{"$f":"Y160","v":3.1896589999999994},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.1896589999999994},{"$f":"AC16+AA16-AB16","v":93.691650037412941}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":13.943293991326074},{"$f":"BA190","v":0},{"$f":"N45","v":76.499009999999998},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":90.442303991326071},49.86,{"$f":"H17/I17*1000","v":1813.9250700225846},{"$f":"J17/8.76","v":207.06907192038636},{"$f":"P103","v":4.1194215359999999},{"$f":"Y219","v":1.0451655730210287},null,null,{"$f":"SUM(L17:O17)","v":5.1645871090210287},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":50.4},102.47196642849819,{"$f":"R17/8.76","v":11.69771306261395},{"$f":"L17+D17","v":18.062715527326073},1.0451655730210287,76.499009999999998,0,95.606891100347099,{"$f":"Z219","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":95.606891100347099},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":50.4},{"$f":"AL17/AD17*1000","v":1896.9621250068869},{"$f":"AE17/8.76","v":216.54818778617431},{"$f":"BA132","v":0},{"$f":"Y161","v":3.8746399999999999},0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},3.8746399999999999,{"$f":"AC17+AA17-AB17","v":95.606891100347099}]
[null,3,2012,15.740433989659243,7.1768050415271798,62.386308,0,85.303547031186426,83.97,1015.8812317635635,115.9681771419593,0.57893000399999994,1.0451655730210287,null,null,1.6240955770210288,64.100000000000009,25.336904473754441,2.8923406933509637,16.319363993659241,8.2219706145482085,62.386308,0,86.927642608207449,1.07120784,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},87.998850448207449,64.099999999999994,1372.8369804712552,156.71655028210677,74.420640000000006,0,11.744586743183879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},86.165226743183879,87.998850448207449]
[null,4,2013,17.487177989659244,10.921225063193534,85.620440000000002,0,114.02884305285278,103.91,1097.3808396963987,125.27178535347016,0.5818392,1.0451655730210287,null,null,1.6270047730210289,80.3,20.261578739955333,2.3129656095839422,18.069017189659245,11.966390636214562,85.620440000000002,0,115.65584782587381,8.0552641319999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},123.71111195787381,80.300000000000011,1540.6116059511057,175.86890478893901,38.828160000000004,0,76.572306398236549,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},115.40046639823655,123.71111195787381]
[null,5,2014,19.740694362632215,30.140431518951303,93.315662000000003,0,143.19678788158353,119.81,1195.1989640395921,136.43823790406302,0.58884937200000009,4.4151006564469615,null,null,5.0039500284469618,96.5,51.854404434491379,5.9194525610149977,20.329543734632214,34.555532175398262,93.315662000000003,0,148.20073791003048,15.020172377999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},163.2209102880305,96.5,1691.4083967671554,193.08315031588532,199.29559692000007,32.730971240000031,76.362369653179229,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},308.38893781317933,163.2209102880305]
[null,6,2015,14.680035779733451,79.205945392325972,56.615210000000005,0,150.50119117205941,146.42000000000002,1027.8731810685658,117.33712112654861,0.88444990800000012,8.9724540915292774,null,null,9.856903999529278,139.30000000000001,70.760258426573401,8.0776550715266442,15.564485687733452,88.178399483855245,56.615210000000005,0,160.35809517158867,30.851561051999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":6.4604885484451016},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":34.288092010744307},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":4.1509411926919508},197.67014477203378,139.30000000000001,1635.3718276388092,186.68628169392801,527.49740965166689,39.492580600000025,173.57333526129889,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":70.459999999999994},811.02332551296581,227.80729559008614]
[null,7,2016,38.76811253108481,117.8205986182179,249.51372200000003,0,406.10243314930273,363.64,1116.770523455348,127.48521957252831,1.0595217960000001,12.162576304280709,null,null,13.222098100280709,436.59999999999997,30.284237517127501,3.4571047393981167,39.827634327084809,129.98317492249862,249.51372200000003,0,419.32453124958346,71.223597413999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":6.4604885484451016},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":245.06717478263317},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":83.484562778358651},497.00861721202853,436.6,1508.4544874399978,172.19800084931484,387.90913418400038,28.848345185000017,442.63388051051112,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},859.39135987951158,658.59122921630308]
[null,8,2017,40.326920525679398,124.64196795626307,246.68660199999999,0,411.65549048194248,368.84000000000003,1116.0814729474635,127.40656083875155,1.1990341440000001,15.12324483881374,null,null,16.322278982813739,447.6,36.466217565793286,4.162810224405626,41.5259546696794,139.76521279507682,246.68660199999999,0,427.97776946475619,74.241111689999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":230.90906010168212},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":76.849365164371008},530.26644210460881,447.6,1528.8787690838249,174.5295398497517,70.559387085000068,27.840231540000019,33.083643378933544,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":235.435},366.91826200393365,684.32613704191999]
[null,9,2018,40.834669120273993,125.0821643189513,256.93571600000007,0,422.85254943922536,373.98,1130.6822542361233,129.07331669362139,1.3775708879999999,18.873247185010506,null,null,20.250818073010507,459.39999999999992,44.081014524531341,5.0320792836222994,42.212240008273994,143.95541150396181,256.93571600000007,0,443.10336751223588,77.381413572,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":192.96376818194611},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":42.549431312671601},548.53234203408851,459.4,1521.4337808083653,173.67965534342071,4.395248000000004,35.903342805000023,34.429871100395033,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},74.728461905395051,698.94667890336302]
[null,10,2019,38.754587120273996,269.51141587439139,165.271006,0,473.53700899466537,557.90000000000009,848.78474456831918,96.893235681314977,1.6111728360000002,23.798748631929413,null,null,25.409921467929415,694.6099999999999,36.581565867988658,4.175977838811491,40.365759956273997,293.3101645063208,165.271006,0,498.94693046259476,107.796522078,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":389.19055755586072},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":164.57773799612059},634.79101349044731,694.59999999999991,1237.2643723728586,141.24022515671902,1560.9260255000002,48.048452760000039,333.46738775928566,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},1942.441866019286,859.40383305018747]
[null,11,2020,31.114276155568113,398.4644544002669,34.963790000000003,0,464.54252055583504,673.48,689.76438878041665,78.740227029727933,1.945273968,30.125584579026448,null,null,32.070858547026447,710.41,45.144154145599032,5.1534422540638163,33.059550123568116,428.59003897929335,34.963790000000003,0,496.61337910286147,111.239759652,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":353.78040064488852},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":255.67514528831396},635.90069970471404,710.4,1033.2291034083455,117.94852778634082,1406.4,67.236725875000062,37.751219562800273,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},1511.3879454378005,734.00595506128855]
[null,12,2021,32.600987120273999,527.41749292614247,68.949820000000003,0,628.96830004641652,950.04,662.04401924804915,75.575801284023882,2.1339059040000001,33.469587991696081,null,null,35.603493895696083,728.60000000000014,48.865624341486985,5.5782676188912088,34.734893024274001,560.8870809178386,68.949820000000003,0,664.57179394211255,115.68706711199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":32.415140271151429},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":238.7221154326557},808.30642200396517,728.59999999999991,826.24134894655629,94.319788692529258,1406.4,37.024173340000033,48.759714303042038,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},1492.1838876430422,601.99944684246088]
[null,13,2022,32.060676155568117,656.37053145201799,37.309449999999998,0,725.74065760758606,1146.68,632.9060048205132,72.249543929282325,2.301930252,36.43197770615113,null,null,38.733907958151129,744.4,52.033729120944102,5.9399234156328884,34.362606407568116,692.80250915816907,37.309449999999998,0,764.47456556573718,119.259363576,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":415.0462311097898},911.78149009158983,744.40000000000009,667.29615661176774,76.175360343809103,1406.4,29.569345685000027,39.16620484575342,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},1475.1355505307533,496.73525898180003]
[null,14,2023,32.533856155568117,785.31916885029875,38.109529999999992,0,855.96255500586676,1383.2700000000002,618.79644249196951,70.638863298170037,2.425413024,37.631745392187298,null,null,40.057158416187299,760.4,52.679061567149539,6.0135915030992626,34.959269179568118,822.95091424248608,38.109529999999992,0,896.01971342205411,124.074059304,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":666.8454022715041},1048.1413336759067,760.4,501.4412564497668,57.242152562758768,1406.3520000000001,11.78322310000001,52.787712624968151,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},1470.9229357249683,381.29593140440261]
[null,15,2024,32.533856155568117,785.31916885029875,37.630809999999997,0,855.48383500586681,1383.2700000000002,618.45036399680953,70.599356620640364,2.5480370880000001,41.627426357175175,null,null,44.175463445175176,776.39999999999986,56.897814843645293,6.495184342881883,35.081893243568118,826.94659520747393,37.630809999999997,0,899.65929845104199,128.42233321200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":654.80560509032887},1056.1291926128947,776.4,516.90312663905956,59.007206237335566,0,47.115670305000044,47.673923013510766,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},94.789593318510811,401.32358752256584]
[null,16,2025,32.533856155568117,785.31916885029875,33.998489999999997,0,851.85151500586676,1383.2700000000002,615.82447028119361,70.299597064063192,2.4263709840000001,40.086356851028242,null,null,42.512727835028244,792.9,53.616758525024693,6.1206345348201703,34.960227139568119,825.40552570132695,33.998489999999997,0,894.36424284089503,138.425269902,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":633.73808328607595},1060.8370736927477,792.90000000000009,538.65429487535846,61.490216309972432,0,5.3535517750000041,109.67092776531737,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},115.02447954031737,427.09899040667176]
[null,17,2026,32.533856155568117,785.31916885029875,32.588169999999998,0,850.4411950058668,1383.2700000000002,614.8049151690318,70.18320949418171,2.4720351119999999,41.854921896936659,null,null,44.32695700893666,808.70999999999992,54.811931357827341,6.2570697897063177,35.005891267568117,827.17409074723537,32.588169999999998,0,894.76815201480349,144.65721799799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":615.54780640811884},1067.4729309626562,808.7,558.82913880862782,63.793280685916422,0,29.214712945000027,68.326287634798888,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},97.541000579798919,451.92512455453732]
[null,{"$f":"B61","v":18},2027,32.533856155568117,785.31916885029875,32.010850000000005,0,849.86387500586682,1383.2700000000002,614.38755630199933,70.135565787899466,2.5651387800000003,44.064832717715831,null,null,46.629971497715829,825.00000000000011,56.52117757230377,6.4521892205826221,35.098994935568115,829.38400156801458,32.010850000000005,0,896.49384650358263,150.07581936600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":601.62566305347661},1074.6172268194352,825,573.32310759510142,65.447843332774141,0,29.79397850000003,59.408857382159226,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},89.202835882159263,472.99156376595863]
[null,19,2028,33.230965993405952,787.60258282207542,31.44023,0,852.27377881548136,1387.2300000000002,614.37092538042077,70.133667280869957,2.6611516439999998,46.265168889946658,null,null,48.926320533946658,841.2,58.162530353500991,6.6395582595320768,35.892117637405953,833.86775171202203,31.44023,0,901.200099349428,155.41130716800001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":592.29040980383024},1084.6589674672805,841.2,585.31687786905638,66.816995190531557,22.799304000000017,29.860187500000027,58.497610797722032,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},111.15710229772208,492.36855766345025]
[null,20,2029,33.230965993405952,787.60258282207542,30.96921,0,851.8027588154813,1387.2300000000002,614.03138543390867,70.094907013003279,2.7667845,48.561312944733373,null,null,51.328097444733373,857.4,59.864820905218949,6.8338836649793322,35.997750493405952,836.16389576680876,30.96921,0,903.13085626021461,160.627016424,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":579.05824318934776},1091.8054336340672,857.40000000000009,598.02564782449201,68.267768016494529,0,30.759295600000023,57.184374028030881,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},87.943669628030904,512.74719044471942]
[null,21,2030,33.230965993405952,787.60258282207542,30.594170000000002,0,851.42771881548128,1387.2300000000002,613.76103372582861,70.064044945870847,2.8549509480000004,50.443362947754864,null,null,53.298313895754866,870.9,61.199120329708208,6.9862009508799323,36.085916941405955,838.04594576983027,30.594170000000002,0,904.72603271123614,164.59608876600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":567.22712837753033},1097.3696824270887,870.9,608.7295373172102,69.489673209727201,0,26.763973940000021,43.516405192283685,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},70.280379132283713,530.14255404955838]
[null,22,2031,33.230965993405952,787.60258282207542,28.897930000000002,0,849.7314788154813,1387.2300000000002,612.53828046933904,69.924461240792127,2.8337858640000002,49.948629113399654,null,null,52.782414977399654,885.9,59.580556470034821,6.8014333869902766,36.064751857405952,837.55121193547507,28.897930000000002,0,902.51389379288094,166.10857678799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":28.047560949852603},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":520.08616313729112},1096.6700315307335,885.9,650.84531932886591,74.297410882290635,0,4.2040037600000026,16.582726627920877,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},20.78673038792088,576.58386839344234]
[null,23,2040,36.522476746150289,792.78243116421936,43.266030000000001,0,872.57093791036959,1397.0700000000002,624.5720958222347,71.298184454592999,4.6991849759999997,49.785770388945089,null,null,54.484955364945087,1028.5,52.975163212849139,6.0473930608275275,41.221661722150287,842.5682015531645,43.266030000000001,0,927.0558932753147,168.07725714000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":28.566527245399001},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":59.298467088935176},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":354.99971681369203},1123.6996776607136,1028.5,805.0543781584413,91.901184721283258,491.33486771050048,245.86272821000017,205.05143339393859,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":5.66},947.90902931443918,827.9984279359569]
[null,24,2050,34.787691382776835,688.64979457993411,12.66588,0,736.103365962711,1377.96,534.19792008673039,60.981497726795709,4.6230335280000006,47.845800095646666,null,null,52.468833623646667,1208.01,43.434105366025392,4.958231206167282,39.410724910776835,736.49559467558083,12.66588,0,788.57219958635767,169.77903956400002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":28.611913873719754},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":140.36944420745556},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":341.93101433148604},986.96315302407754,1208,650.16687326162833,74.219962701099121,156.64168401750013,2086.6421901000003,186.58126416152567,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0.495},2430.3601382790262,785.40158290004706]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GUwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":59.909700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":15.33169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":75.241389999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":298.35288433439996},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":61.167319999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":15.33169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":76.499009999999998},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":302.60417050079997},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":8.9659300000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":53.420377999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},62.386308,350.1059485248,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":9.1624999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":76.457940000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},85.620440000000002,479.86960960800002,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":1.2130699999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":7.3355399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":84.767052000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},93.315662000000003,513.27057611520002,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.5126200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":43.463810000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":10.638780000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},56.615210000000005,242.2765838496,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":3.8986499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":43.93753000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":12.1675},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":189.51004200000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},249.51372200000003,1303.1011114032001,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":44.411250000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":13.010609999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":183.893112},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},246.68660199999999,1255.5163527024001,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":44.884970000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":13.94811},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":192.73100600000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},256.93571600000007,1287.6675475296001,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":45.358690000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":14.861230000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":99.679456000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},165.271006,779.53457370720002,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":13.614660000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":15.977499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},34.963790000000003,107.23412675999998,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":46.542990000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":17.0352},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},68.949820000000003,256.99257442560003,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":14.036820000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":17.901},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},37.309449999999998,111.46205421119998,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":14.2479},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":18.489999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},38.109529999999992,112.48983767999999,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":14.45898},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":17.8002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},37.630809999999997,110.06053129919999,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":14.670059999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":13.956799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},33.998489999999997,99.315522307199984,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":14.88114},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":12.3354},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},32.588169999999998,94.643779267199989,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":15.092219999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":11.547000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},32.010850000000005,92.237831601599993,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":15.3033},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":10.7653},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},31.44023,89.901960081599995,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":15.514379999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":10.083200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},30.96921,87.869751859199994,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":15.72546},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":9.4970800000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},30.594170000000002,86.071130788799991,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":5.3716299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":15.72546},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":7.8008399999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},28.897930000000002,81.819844622399998,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":2.9976599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":7.86273},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":32.405640000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},43.266030000000001,112.35255275039999,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":12.66588},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},12.66588,31.744493956799992,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GUwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5241680016668324},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":13.943293991326074}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5241680016668324},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":13.943293991326074}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.3213080000000001},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.740433989659243]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.132968},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":1.9350839999999998},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.487177989659244]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.176768},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":1.7200323729729732},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.740694362632215]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.4418943529411765},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5610456162162163},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.680035779733451]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.6480559999999995},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.9361680000000003},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.4418943529411765},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5265464216216227},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.1135839459459493},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.76811253108481]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.6480559999999995},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.2905559999999996},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.4418943529411765},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.2297689189189196},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},40.326920525679398]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.6480559999999995},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.6838799999999994},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.4418943529411765},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":8.344193513513515},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},40.834669120273993]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.6480559999999995},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.7156E-2},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.47320000000000001},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.4418943529411765},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.754587120273996]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.94638},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.114276155568113]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.4195799999999998},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.4418943529411765},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.600987120273999]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.8927799999999999},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.060676155568117]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.533856155568117]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.533856155568117]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.533856155568117]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.533856155568117]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.533856155568117]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":13.144745351351355},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.230965993405952]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":13.144745351351355},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.230965993405952]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":13.144745351351355},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.230965993405952]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.42838338823529415},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":7.6147814432432446},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":13.144745351351355},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.230965993405952]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.21406487843137254},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.2501105729729733},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":17.292196810810815},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":2.7230486733590733},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},36.522476746150289]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":16.619732270270273},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":6.1249033019305017},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},34.787691382776835]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GUwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7732272120000001},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":4.035054852}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31419316800000002},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.8052283679999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.1194215359999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.54111045599999996},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.57893000399999994]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46547136},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.5818392]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13210560000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.58884937200000009]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.23569920000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.61093116000000003},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.88444990800000012]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.32931359999999998},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0595217960000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.43100640000000007},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1990341440000001]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.56881440000000005},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.71566221599999991},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3775708879999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.76459680000000008},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.72729900000000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6111728360000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0492416},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.73311739200000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.945273968]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18327934800000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1913264000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.759300156},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.1339059040000001]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3215312000000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.77675533199999991},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.301930252]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4246496000000002},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.77675533199999991},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.425413024]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5938208},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.70693462800000006},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.5480370880000001]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6874352000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47128975200000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4263709840000001]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8261936000000001},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4720351119999999]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31128397200000002},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9687536000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.28510120799999999},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.5651387800000003]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.33455753999999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1113135999999999},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6611516439999998]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.35783110799999995},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2576752},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.15127819200000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.7667845]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.37819548000000003},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3807520000000002},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.6003468000000008E-2},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8549509480000004]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38692306799999998},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4439536000000004},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8337858640000002]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48874492799999997},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.0816720000000002},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.128768048},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6991849759999997]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.63420472800000005},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.9888288000000003},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6230335280000006]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GUwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":74.420640000000006},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},74.420640000000006,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":63.363684384000052},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":324.54544980000031},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},387.90913418400038,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":1406.4},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":154.52602550000015},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},1560.9260255000002,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1406.4},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},1406.4,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1406.3520000000001},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},1406.3520000000001,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},0,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},0,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.7810676519889412},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.9635190911949381},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},0,11.744586743183879,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":25.562176988582941},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9109744939801834},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.539682},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":24.955761600000024},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":143.10018377873575},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":13.997137},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},39.492580600000025,173.57333526129889,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9270277612386124},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.2271157635862462},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":8.9752292476189552},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.501423},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":30.319709805000027},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":17.300498327951221},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.0822099999999999},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},35.903342805000023,34.429871100395033,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.2591567012306877},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.7399610221266339},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.5942053644653207},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.1969869999999998},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":27.417536685000027},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":15.572881757930775},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.95482199999999984},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},29.569345685000027,39.16620484575342,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.751865208987744},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.9332486216544336},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":17.95045849523791},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.231582},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":10.55164110000001},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":18.15214029908806},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},11.78322310000001,52.787712624968151,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.9672000087019264},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.1265362211822332},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":10.753340702335919},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.5046779999999997},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":27.289300500000031},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":30.561780449939146},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},29.79397850000003,59.408857382159226,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.6971151876141777},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.9332486216544336},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.2715811567384492},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.9784249999999997},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":22.785548940000023},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":18.614460226276627},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},26.763973940000021,43.516405192283685,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.7737422910043921},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.983618241365674},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.9007658837824986},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.7570169999999998},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":35.171762010000037},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":169.73544000000001},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},2086.6421901000003,186.58126416152567,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},7.1768050415271798]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.3677971206345898},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":23.88427865007796},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":33.400401605714244},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},125.0821643189513]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":128.95303852587554},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.3677971206345898},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":23.88427865007796},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":48.876614635278806},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},269.51141587439139]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.3677971206345898},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":23.88427865007796},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":48.876614635278806},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},785.31916885029875]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.3677971206345898},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":23.88427865007796},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":48.876614635278806},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},785.31916885029875]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.3677971206345898},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":23.88427865007796},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":51.160028607055381},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},787.60258282207542]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":7.1653616012907424},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":1.8667109265213193},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},688.64979457993411]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.0710056014329936E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.44120113807253997},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.47191119408686988},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.80090927999999995},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.27029856000000002},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.12386389259113074},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.92130168042989802},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.0451655730210287,1.07120784]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1652989600000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.74525174400000016},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.2037100382283886},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.1633834772185541},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":24.941010347999995},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.6053605760823348},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.9724540915292774,30.851561051999994]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.338188319999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":45.296317500000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.9463589760000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0369762247505407},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.360773065258705},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":34.215657281999995},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.4009993419201701},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},23.798748631929413,107.796522078]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":26.007581519999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":47.556726000000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":7.282615488000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.794490939770679},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":27.820877999733018},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":38.412440567999994},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.8166087666474331},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},36.43197770615113,119.259363576]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":28.858698719999996},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":50.036353500000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":10.950953088000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.3523902906976728},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.601416689335572},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":48.579264593999994},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.1325498709949988},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},40.086356851028242,138.425269902]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":32.193490559999994},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":53.330770500000021},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.874143616000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.1488044100026289},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":44.075597429573584},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":60.228611747999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.3369111051571632},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},48.561312944733373,160.627016424]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":33.036675599999995},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":54.292728000000018},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":15.816327168000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.3084967012771451},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":46.498866154456593},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":62.962846020000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.14126625766591769},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},49.948629113399654,166.10857678799999]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,86.7,37.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,12.5,177.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,114.29,0,118.43,0,0,16.489999999999998,395.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,114.29,0,35.18,0,0,19.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,114.29,0,35.18,0,0,21.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,114.29,0,35.18,0,0,15.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,114.29,0,35.18,0,0,11.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,114.29,0,35.18,0,0,8.3699999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwSecElcOut",280,"MESSAGE","Int_V2","GUwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,15.22,0.55000000000000004,6.33,2.7,23.3,1.23,0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,23.3,1.23,0.53,53.06,27.68,79.180000000000007,0.56000000000000005,6.34,11.31,0,25.99,0,0,0,0,0,0,0,56.85,0,0,0,31.52,0,0,46.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,23.3,1.23,0.53,53.06,27.68,71.81,0.56000000000000005,6.34,11.31,0,25.99,0,0,0,0,0,0,0,56.85,0,0,0,43.43,0,0,46.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,473.19,0,0,0,0,16.89,0,0,0,43.43,0,0,70.709999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,16.89,0,0,0,43.43,0,0,70.709999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,16.89,0,0,0,43.43,0,0,70.709999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,16.89,0,0,0,43.43,0,0,74.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwTerElcOut",313,"MESSAGE","Int_V2","GUwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,79.78,0,0,1.47,0.13,0,0,0,0,60.64,1.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,460.88,280.89999999999998,0,0.99,0.18,6.93,0,0,0,145.27000000000001,2.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,707.09,516.9,0,2.31,0.41,16.09,0,0,0,156.4,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,740.73,542.70000000000005,0,3.99,0.7,27.81,0,0,0,166.53,2.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,804.26,589.6,0,7.2,1.07,41.43,0,0,0,184.72,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,838.09,617.9,0,8.6999999999999993,1.3,50.1,0,0,0,192.57,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,944.14,784.1,0,14.59,2.1800000000000002,83.94,0,0,0,130.46,0,0,192.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,19,1,11,3,75,3.4,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,0,0,0,0,0,66.88,0,0,0,40.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,586,0,0,0,0,66.88,0,0,0,86.8,0,0,283.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2344,0,0,0,0,66.88,0,0,0,86.8,0,0,283.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,66.88,0,0,0,86.8,0,0,283.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,66.88,0,0,0,86.8,0,0,283.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,66.88,0,0,0,86.8,0,0,298.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,75,3.4,1.5,0,0,0,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,377.91,87.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.0416666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,85.26,0,0,1.74,3.61,0,0,0,0,82.94,43.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,165.98,0,0,2.4300000000000002,2.71,6.44,0,0,0,132.22,36.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,234.56,0,0,3.56,3.2,12.12,0,0,0,189.59,52.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,565.09,330.86,0,8.59,7.72,29.26,0,0,0,221.55,61.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,834.71,610.04,0,18.28,15.8,61.25,0,0,0,235.32,65.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,931.62,652.79999999999995,0,29.69,21.41,82.84,0,0,0,281.82,30.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1003.87,684.92,0,37.15,26.02,103.65,0,0,0,318.33999999999997,13.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1165.33,801.42,0,54.23,1.34,136.66,0,0,0,355.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.0833333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,34.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,22.4,0,0,184.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,33.71,4.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.3,0,0,0,0,0,4.3099999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,31.25,0,0,7.0000000000000007E-2,0,0,0,0,0,26.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,10.55,4.6900000000000004,0,1.56,1.68,5.22,0,0,0,7.68,6.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,12.2,8.8000000000000007,0,4.4000000000000004,4.08,14.63,0,0,0,2.99,4.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,21.24,10.63,0,4.24,1.78,2.6,0,0,0,7.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,21.61,10.63,0,0,1.83,11.41,0,0,0,12.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,24.57,10.86,0,2.54,3.62,7,0,0,0,12.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,10.34,9.5,0,1.63,5.43,11.38,0,0,0,0,0,0,85.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwFinaleElc",478,"MESSAGE","Int_V2","GUwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,1.6,62.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,5.8,133.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,280.89999999999998,0,8.1,147.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,533.6,0,29.3,165.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,561.29999999999995,0,39.200000000000003,175.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,589.6,0,49.7,185.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,617.9,0,60.1,192.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,-2738.36,-1902.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,-3419.82,-2175.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,-1306.6099999999999,-2203.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,-1739.54,-1859.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1426.51,0,-1781.36,-2091.4299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1470.03,0,-1795.45,-2115.5500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1482.35,0,-1805.41,-2104.5500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1534.84,0,-1822.31,-2137.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1064.23,0,-1691.21,-1606.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1126.3,0,-1702.68,-1670.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1092.04,0,-1705.56,-1640.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1068.27,0,-1714.97,-1622.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1128.6099999999999,0,-1724.51,-1687.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1087.3499999999999,0,-1732.36,-1642.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-954.59,0,-1719.06,-1497.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1027.2,0,-1743.34,-1576.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1132.56,0,-1774.55,-1690.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1141.01,0,-1789.3,-1699.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1014.1,0,-1716.65,-1561.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1000.92,0,-1765.24,-1561.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1102.71,0,-1792.23,-1679.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1012.23,0,-1776.85,-1531.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.25,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwPrimaire",544,"MESSAGE","Int_V2","GBwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGBw","index":18,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GBw",{"$f":"C1&\"Primaire\"","v":"GBwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1764}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GBwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GBwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GBwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GBwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GBwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GBwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GBwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GBwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":0.21869536498071576},{"$f":"BA189","v":0},{"$f":"N44","v":46.345369999999996},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":46.564065364980713},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":2.4500000000000002},{"$f":"H16/I16*1000","v":19005.74096529825},{"$f":"J16/8.76","v":2169.6051330249143},{"$f":"P102","v":2.8073741399999999},{"$f":"Y218","v":0.33064493642095233},null,null,{"$f":"SUM(L16:O16)","v":3.1380190764209521},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":11.399999999999999},{"$f":"P16/(Q16+eps)*1000","v":275.26483102353546},{"$f":"R16/8.76","v":31.422925915928708},{"$f":"L16+D16","v":3.0260695049807156},{"$f":"M16+E16","v":0.33064493642095233},46.345369999999996,0,49.702084441401666,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":49.702084441401666},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":11.399999999999999},{"$f":"AL16/AD16*1000","v":4359.8319685440065},{"$f":"AE16/8.76","v":497.69771330411032},{"$f":"BA131","v":0},{"$f":"Y160","v":2.2348370000000002},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":2.2348370000000002},{"$f":"AC16+AA16-AB16","v":49.702084441401666}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":0.21869536498071576},{"$f":"BA190","v":0},{"$f":"N45","v":47.492429999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":47.711125364980717},2.4500000000000002,{"$f":"H17/I17*1000","v":19473.92872040029},{"$f":"J17/8.76","v":2223.0512237899875},{"$f":"P103","v":2.8859224319999996},{"$f":"Y219","v":0.75034903528346153},null,null,{"$f":"SUM(L17:O17)","v":3.6362714672834611},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":11.7},310.79243283551597,{"$f":"R17/8.76","v":35.478588223232414},{"$f":"L17+D17","v":3.1046177969807154},0.75034903528346153,47.492429999999999,0,51.347396832264181,{"$f":"Z219","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":51.347396832264181},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":11.700000000000001},{"$f":"AL17/AD17*1000","v":4388.666395920015},{"$f":"AE17/8.76","v":500.98931460274144},{"$f":"BA132","v":0},{"$f":"Y161","v":2.8367900000000001},0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},2.8367900000000001,{"$f":"AC17+AA17-AB17","v":51.347396832264181}]
[null,3,2012,1.2707713649807157,1.6251823010704662,26.723279999999999,0,29.61923366605118,14.46,2048.3564084406071,233.83064023294602,0.54692884799999997,0.75034903528346153,null,null,1.2972778832834615,12.6,102.95856208364094,11.753260511831158,1.8177002129807156,2.3755313363539279,26.723279999999999,0,30.91651154933464,0,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},30.91651154933464,12.600000000000001,2453.6913928043364,280.1017571694448,16.852499999999999,0,0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},16.852499999999999,30.91651154933464]
[null,4,2013,1.5277866082239591,2.7693076964794692,25.07254,0,29.369634304703428,15.36,1912.0855667124629,218.27460807219896,0.53708708329729737,1.0095877662303234,null,null,1.5466748495276208,13.5,114.56850728755079,13.07859672232315,2.0648736915212567,3.7788954627097926,25.07254,0,30.916309154231048,0,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},30.916309154231048,13.5,2290.0969743874853,261.42659524971293,11.42379920000001,2.4277500000000001,0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},13.85154920000001,30.916309154231048]
[null,5,2014,2.0109277838466402,3.4139240957339201,22.344709999999999,0,27.769561879580557,16.809999999999999,1651.966798309373,188.5806847385129,0.36165415129729728,1.4462170805636474,null,null,1.8078712318609447,14.6,123.82679661799155,14.135479065980771,2.3725819351439377,4.8601411762975673,22.344709999999999,0,29.577433111441501,3.7282560000000006E-2,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},29.614715671441502,14.6,2028.4051829754453,231.55310307938873,6.5893858800000054,4.5276739200000051,0.40876125395792257,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},11.525821053957934,29.614715671441502]
[null,6,2015,1.169818319405729,5.9218212245123691,16.242560000000001,0,23.3341995439181,18.02,1294.9056350675971,147.8202779757531,0.32911979929729729,1.4462170805636474,null,null,1.7753368798609448,15.709999999999999,113.00680322920921,12.900320003334386,1.4989381187030264,7.3680383050760163,16.242560000000001,0,25.109536423779044,0.12616152000000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},25.235697943779044,15.7,1607.3692957821049,183.4896456372266,26.005904897500031,0,0.97445763220326176,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},26.980362529703292,25.235697943779044]
[null,7,2016,2.9290982691672558,14.653257436740962,44.155495999999992,0,61.737851705908213,59.03,1045.8724666425244,119.39183409161238,0.3303714112972973,1.6853589501429755,null,null,2.0157303614402728,54.2,37.190597067682049,4.245501948365531,3.2594696804645533,16.338616386883938,44.155495999999992,0,63.753582067348489,4.8897159300000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},68.643297997348483,54.199999999999996,1266.4815128662083,144.57551516737539,89.41584434933344,2.4798069450000022,52.227005707987644,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},144.12265700232109,68.643297997348483]
[null,8,2017,3.0352086745726612,15.107921530703969,43.960079999999998,0,62.103210205276625,59.39,1045.6846304980068,119.3703916093615,0.33067262329729735,1.7619991914945858,null,null,2.092671814791883,58.699999999999996,35.650286446940036,4.0696674026187258,3.3658812978699584,16.869920722198554,43.960079999999998,0,64.19588202006851,6.715158894,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":6.0040446558667808},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},83.37723482616893,58.699999999999996,1522.6793778881724,173.82184679088726,4.7146874775000045,0.74298455000000063,20.01392487515092,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":135.95999999999998},161.43159690265091,89.381279482035708]
[null,9,2018,5.6147634720289403,22.330025521931834,50.896860000000004,0,78.841648993960774,79.679999999999993,989.47852653063228,112.95416969527766,0.23175995929729731,1.8090879440498917,null,null,2.0408479033471889,63.589999999999996,32.093849709486562,3.6636814736856809,5.8465234313262373,24.139113465981726,50.896860000000004,0,80.882496897307959,9.9616262819999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":1.1650994335342718E-2},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":11.173303567593667},103.31031709140838,63.599999999999994,1448.8783729268878,165.39707453503286,74.890372256700076,0.318274,35.593856228016023,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},110.8025024847161,92.148664518150056]
[null,10,2019,5.7813313368938051,22.817881411693531,51.751389999999994,0,80.350602748587335,80.63,996.53482262913724,113.75968294853165,0.24339674329729732,2.3117091941510921,null,null,2.5551059374483893,68.790000000000006,37.143566464267394,4.2401331580213926,6.0247280801911023,25.129590605844623,51.751389999999994,0,82.905708686035723,12.411277500000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":2.6628463596766729},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":7.9885390790300184},107.78318009813614,68.8,1489.207665389285,170.00087504443894,5.0588733195000035,3.3972290000000003,26.857664914352235,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},35.313767233852239,102.4574873787828]
[null,11,2020,7.2529674276198275,30.138131348758854,54.836959999999998,0,92.228058776378674,90.92,1014.3869201097522,115.79759361983473,0.34748870329729731,3.1919948277607206,null,null,3.5394835310580177,111.59000000000002,31.718644419220634,3.6208498195457346,7.6004561309171246,33.330126176519578,54.836959999999998,0,95.767542307436685,19.416544817999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":61.651839525055912},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":23.398536286856032},127.65028103753711,111.6,1486.5912569510485,169.70219828208317,74.434809003850063,9.8437590000000004,76.804861394070912,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},161.08342939792098,165.90358427573699]
[null,12,2021,7.8575485613771132,33.136345715866867,56.238990000000015,0,97.232884277243997,95.13,1022.1053745111321,116.67869572044887,0.4628231926306306,4.1016455753163719,null,null,4.5644687679470026,117.2,38.945979245371525,4.445888041709078,8.3203717540077431,37.237991291183235,56.238990000000015,0,101.797353045191,21.516463110000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":42.454326521329961},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":3.9726655849071757},135.78001006729144,117.2,1486.8743259702578,169.73451209706141,30.734327576000023,10.776733,23.023237520360691,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},64.534298096360715,174.26167100371424]
[null,13,2022,8.1131275104118608,33.969613393811862,57.343400000000003,0,99.426140904223729,96.58,1029.4692576540044,117.51932165000051,0.56445997663063063,4.9226590562973653,null,null,5.4871190329279962,119.7,45.840593420798584,5.2329444544290622,8.6775874870424907,38.892272450109225,57.343400000000003,0,104.91325993715172,22.374008856,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":69.029217835210432},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":28.457727686939119},139.75346270525216,119.69999999999999,1506.4741257604301,171.97193216443267,8.547752475625007,7.4673169999999995,9.4020226739054955,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},25.4170921495305,180.32495285352348]
[null,14,2023,8.434368940527694,35.033123381986528,58.542430000000003,0,102.00992232251423,98.38,1036.8969538779654,118.36723217784994,0.63567262329729735,5.4794604806550549,null,null,6.1151331039523527,122.4,49.960237773306787,5.7032234901035146,9.0700415638249918,40.512583862641584,58.542430000000003,0,108.12505542646659,23.314365510000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":70.676184627666913},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":29.357973684908981},143.90561484856704,122.4,1513.2665505827204,172.74732312588134,10.86324377215001,4.9316379999999995,10.309950954460106,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},26.104832726610116,185.22382579132497]
[null,15,2024,8.7903580787516304,36.12709257150005,60.248150000000003,0,105.16560065025169,100.36999999999999,1047.7792233760256,119.60950038539106,0.70431056329729724,5.9247498317469152,null,null,6.6290603950442124,125.2,52.947766729350917,6.0442656083733928,9.4946686420489286,42.051842403246965,60.248150000000003,0,111.7946610452959,24.220480637999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":72.709589004336195},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":30.416542532362591},148.48133559539633,125.19999999999999,1523.7570452665329,173.94486818111108,11.18358239487501,3.5325489999999995,9.9345312111486841,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},24.650662606023694,190.77438206736991]
[null,16,2025,9.7204945097305089,39.697466699045648,58.281979999999997,0,107.69994120877615,102.62000000000002,1049.5024479514336,119.80621551957005,0.70976458329729719,6.0809331184885655,null,null,6.790697701785863,128.09,53.015049584321275,6.0519462995800541,10.430259093027805,45.778399817534215,58.281979999999997,0,114.49063891056201,25.592133264000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":74.371190381542561},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":31.355101171312363},152.54896608666246,128.1,1526.6592919351497,174.27617487844174,35.925693613425032,1.4626440000000001,15.038625228483163,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},52.426962841908193,195.56505529689267]
[null,17,2026,10.512468566358566,42.581708210314055,57.460529999999999,0,110.55470677667262,104.94,1053.5039715711132,120.26301045332343,0.74973470063063052,6.3814491562475579,null,null,7.131183856878188,131.20000000000002,54.353535490355576,6.2047414943328283,11.262203266989196,48.96315736656161,57.460529999999999,0,117.6858906335508,26.873069082000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":78.487412452737075},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":34.590899852547409},157.02515362765124,131.19999999999999,1531.4151389317142,174.81907978672535,29.090307426400024,2.5555539999999999,14.044017664165153,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},45.689879090565178,200.92166622784089]
[null,{"$f":"B61","v":18},2027,11.285265136727254,45.31255538867412,56.732979999999998,0,113.33080052540137,107.33,1055.9098157588874,120.53765020078623,0.78512895529729732,6.6839752959543484,null,null,7.4691042512516459,134.39999999999998,55.573692341487423,6.3440288061058707,12.070394092024552,51.996530684628468,56.732979999999998,0,120.79990477665302,28.206831641999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":79.020259723931503},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":34.157289172764834},161.47293033075346,134.4,1535.2373577523817,175.25540613611665,27.573807156500024,2.6552389999999999,14.623203355878157,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},44.852249512378179,206.33590088192011]
[null,19,2028,12.207316817672064,48.574184804313887,55.064070000000001,0,115.84557162198595,109.86000000000001,1054.4836302747674,120.37484363867208,0.81055309263063058,6.9533172350786652,null,null,7.763870327709296,137.69999999999999,56.382500560243074,6.4363585114432738,13.017869910302695,55.527502039392552,55.064070000000001,0,123.60944194969525,29.781570852000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":84.008526265967006},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":37.863313868738004},165.85720671379568,137.69999999999999,1539.5963624620531,175.75300941347638,32.888265332450032,2.6699149999999996,17.265240748926793,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},52.823421081376829,212.00241911102469]
[null,20,2029,13.269372433176645,52.420089361144058,53.173169999999999,0,118.86263179432071,112.62,1055.4309340642931,120.48298334067273,0.86134160196396392,7.3255484403099516,null,null,8.1868900422739159,141.4,57.898798031788729,6.6094518301128691,14.13071403514061,59.745637801454009,53.173169999999999,0,127.04952183659462,31.274058918000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":96.202446909738271},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":48.224876985601448},170.78977466669505,141.4,1547.1523662717955,176.61556692600405,38.612642712875029,6.5230219999999992,16.363449649793214,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},61.499114362668237,218.7673445908319]
[null,21,2030,17.267221795157113,68.090374616286795,34.694519999999997,0,120.0521164114439,114.94,1044.4763912601697,119.23246475572714,0.9318449152972974,7.8531851301938715,null,null,8.7850300454911689,144.69999999999999,60.712025189247058,6.9305964827907598,18.19906671045441,75.943559746480673,34.694519999999997,0,128.83714645693507,32.560790351999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":108.91452742221917},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":59.359933734807498},173.86413072103551,144.69999999999999,1544.0132992981839,176.25722594728128,156.46378699380017,8.5187309999999989,14.107560062101843,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},179.09007805590201,223.41872440844719]
[null,22,2031,17.581806753401423,68.377042675673366,36.264519999999997,0,122.22336942907478,118.14,1034.5638177507599,118.10089243730135,0.90710493583783791,7.4713567670823702,null,null,8.3784617029202089,148.29000000000002,56.500517245634917,6.4498307358030731,18.488911689239263,75.848399442755735,36.264519999999997,0,130.601831131995,32.948768561999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":112.63330336880327},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":64.063045085697198},176.01679360609543,148.30000000000001,1514.4103296642045,172.8778915141786,2.8623071917000025,1.7574260000000002,4.2537438316454175,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},8.8734770233454192,224.58705188920152]
[null,23,2040,23.928680496975552,70.90343604817275,25.005210000000002,0,119.8373265451483,148.5,806.98536394039252,92.121616888172667,1.439133612,9.4295544097156299,null,null,10.868688021715631,186,58.433806565222,6.670525863609817,25.367814108975551,80.332990457888386,25.005210000000002,0,130.70601456686393,33.698587770000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":141.81859624799534},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":127.42248424071771},176.87079624896438,186,1028.3167110550646,117.38775240354619,371.85389876525034,435.04251084499998,78.098764601632894,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},884.99517421188318,191.266908256242]
[null,24,2050,33.6027659695946,44.829980836017029,8.8355399999999999,0,87.268286805611623,201.24,433.65278675020681,49.503742779703977,2.3015939519999997,9.2927291103361718,null,null,11.594323062336171,245.91000000000003,47.148644064351522,5.3822653041497173,35.904359921594597,54.122709946353197,8.8355399999999999,0,98.862609867947796,35.223920579999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":105.83112291462456},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":113.45427439026123},146.55272436004822,245.9,564.98402962347109,64.495893792633694,783.64463046375079,422.15768159999993,167.23555252610373,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1373.0378645898545,138.92957288441153]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GBwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":46.345369999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":46.345369999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":156.66690284639995},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":47.492429999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":47.492429999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":160.54444956959998},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":13.301500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":13.421779999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},26.723279999999999,123.858712224,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":11.39082},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":13.68172},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},25.07254,116.9445325248,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":8.6480000000000001E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":2.4974400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":5.8191300000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":13.941660000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},22.344709999999999,111.0191282448,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.17954000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":10.863200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":4.1246200000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":1.0752000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},16.242560000000001,71.158045526400002,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0.27870999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":39.177599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":4.1152499999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0.58393600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},44.155495999999992,202.57180944479995,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0.38351999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":39.6},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":3.9765600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},43.960079999999998,198.68479246079997,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0.49490999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":8.0187299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":40.022400000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":2.3608200000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},50.896860000000004,352.86163166879999,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0.61287999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":8.0711399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":40.444799999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":2.6225700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},51.751389999999994,353.49231697919998,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.73648999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":10.01455},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":40.890419999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":3.1955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},54.836959999999998,392.12462275199999,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.87278999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":10.07916},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":41.532240000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":3.7547999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},56.238990000000015,393.6082630944,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":1.0213100000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":10.14377},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":42.166319999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":4.0119999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},57.343400000000003,394.19223097439999,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":1.18205},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":10.20838},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":42.800400000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":4.3515999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},58.542430000000003,394.98642729119996,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":1.35548},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":10.27299},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":43.434480000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":5.1852},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},60.248150000000003,397.08871165919999,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":1.5411299999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":10.3376},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":41.387250000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":5.016},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},58.281979999999997,385.10028506400005,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":1.7390000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":10.402209999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":40.032719999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":5.2866},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},57.460529999999999,377.50119422879999,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":1.94956},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":10.46682},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":38.781600000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":5.5350000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},56.732979999999998,370.48692724800003,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":2.1723400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":10.53143},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":36.818400000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":5.5419},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},55.064070000000001,360.1515749568,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":10.596039999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":34.340670000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":5.9155999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},53.173169999999999,348.9628712736,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":10.72526},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":15.394679999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":6.2537200000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},34.694519999999997,272.74581529920005,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":10.72526},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":16.610519999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.6078799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},36.264519999999997,278.44784647680001,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":8.9855800000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":8.0415299999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":5.6572400000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},25.005210000000002,210.3239943264,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":6.5146800000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},8.8355399999999999,16.327741924799998,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GBwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":0.21869536498071576}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":0.21869536498071576}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.2707713649807157]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.25701524324324326},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.5277866082239591]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.0529519999999999},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.35953095940646534},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.12273421621621622},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.25701524324324326},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.0109277838466402]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.9715999999999995E-2},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.36015654901960786},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.25423516216216219},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.25701524324324326},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.169818319405729]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":4.2923999999999997E-2},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.98757227027027061},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.9290982691672558]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.54353724324324337},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.98757227027027061},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},3.0352086745726612]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.4217536623211449},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.70133837837837842},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.98757227027027061},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.6147634720289403]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.4217536623211449},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.86790624324324339},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.98757227027027061},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.7813313368938051]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.0432408378378379},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.7146085405405411},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.2529674276198275]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.2361088918918919},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.123016324324325},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.8575485613771132]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.4482637513513517},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.1547031351351356},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.1737278764478765E-2},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.1131275104118608]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.6761987243243248},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.1951918378378386},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":6.4555033204633211E-2},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.434368940527694]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2854037960784315},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.9216671567567571},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2392012972972979},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.13106627953667957},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.7903580787516304]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.2070317019607844},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.1846690486486491},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2902522702702708},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.82552193976833976},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.7204945097305089]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1509791686274511},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.4652044000000006},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3413032432432441},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.3419622054054055},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.512468566358566]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.0994919999999999},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.7632732108108113},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.394114594594595},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8153657822393823},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.285265136727254]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.0294897411764707},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.0788754810810817},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.4504467027027035},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.435485343629344},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.207316817672064]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.94705954509803925},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.5120599459459463},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.3079563984555986},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},13.269372433176645]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.41823813333333326},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.564871297297298},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":7.7818158208494213},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.267221795157113]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.13646114054655017},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.45121021176470588},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.9862882963434028},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.6352864324324332},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":8.0752477899613897},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.581806753401423]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.21837661176470588},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":2.5016877697933233},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.6264845405405413},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":8.0556856586872598},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":7.2326236256756768},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.928680496975552]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.56E-3},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":4.3266304601351351},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.9767998378378389},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.0947291675675679},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":19.912529509459461},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.6027659695946]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GBwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.74919022},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":2.8073741399999999}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.7986465519999997},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":2.8859224319999996}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46547136},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.54692884799999997]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.53708708329729737]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9483199999999999E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.36165415129729728]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1859200000000002E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24437246399999998},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.32911979929729729]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.1838400000000003E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.3303714112972973]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22691728800000002},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.33067262329729735]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.23175995929729731]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.24339674329729732]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":7.4999999999999997E-2},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.34748870329729731]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.15833333333333333},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.171642564},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.4628231926306306]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.24833333333333332},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.56445997663063063]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.30499999999999999},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.63567262329729735]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.33},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22691728800000002},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.70431056329729724]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.35},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.70976458329729719]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.3783333333333333},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.74973470063063052]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.40500000000000003},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.78512895529729732]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.43333333333333329},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.81055309263063058]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.46666666666666662},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.86134160196396392]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.8491200000000003E-2},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.52500000000000002},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27637362000000004},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.9318449152972974]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.52500000000000002},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2498587837837839E-2},0.90710493583783791]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.94416E-2},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0.21},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0.90749999999999997},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.439133612]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.3264000000000002E-2},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.9424999999999999},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.3015939519999997]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GBwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":16.852499999999999},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},16.852499999999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":55.684822893333404},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":4.5259774560000041},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":29.205044000000029},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},89.41584434933344,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":5.0588733195000035},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},5.0588733195000035,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0.77307615000000085},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":6.1374533220000052},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1.1504581000000009},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0.48676490362500052},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},8.547752475625007,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0.78700545000000066},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":6.5842006230000072},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1.4134120000000014},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":2.0786256991500016},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},10.86324377215001,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":7.8647128560000077},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":1.7521702000000017},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":19.473424370400014},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},29.090307426400024,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0.82247770000000064},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":2.0398294917000017},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},2.8623071917000025,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},0,0,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.97445763220326176},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,0.97445763220326176,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.7992950799523939},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.9533104809972537},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.318274},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":25.841250667066376},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},0.318274,35.593856228016023,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2554809942993335},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.244189542633939E-2},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.8930400000000001},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.0540997841798223},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.57427699999999993},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},7.4673169999999995,9.4020226739054955,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.3832188861611843},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.19328759952780056},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.33868789613656441},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.13146099999999999},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.1982239999999997},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.3947565726345577},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.60195299999999996},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},4.9316379999999995,10.309950954460106,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8540242590234344},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.19328759952780056},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.7941751431266564},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.103785},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8457159999999999},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.781716354200265},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.70573799999999998},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},2.6552389999999999,14.623203355878157,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.7919801401191069},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.244189542633939E-2},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.7357754676998922},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.60887199999999997},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.8484059999999998},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":10.487362558856505},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.0614530000000002},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},8.5187309999999989,14.107560062101843,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.2554862048749653},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.6934394806828221},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.65730499999999992},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.24725316000000025},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.1629139999999989},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":12.774629567052589},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.273096},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":31.8752},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},422.15768159999993,167.23555252610373,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1.6251823010704662]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.24692531877117566},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083827},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":6.7503098389021279},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":2.1778140559027368},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":4.0690921187769478},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.330025521931834]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.24692531877117566},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083827},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":6.7503098389021279},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":2.6656699456644342},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":4.0690921187769478},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.817881411693531]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.6987402777561553},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083827},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":8.321043635771991},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":4.9431430823077376},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.4978894931705717},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0.25693103374737958},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},35.033123381986528]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.6987402777561553},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083827},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":8.321043635771991},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":7.0968928400995281},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.0003196896708655},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":5.1493359077828185},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},42.581708210314055]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.6987402777561553},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":7.4607018885083827},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":8.321043635771991},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":9.2820866797314601},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.5621134010303912},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":12.240729507621367},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},52.420089361144058]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.63706321933858312},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":6.5727485007928657},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":2.2364366973408973},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.7756884367183965},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":24.752940596110626},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":8.2626749354003959},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},44.829980836017029]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.0946741352439918E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.32655026228570833},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.33064493642095233},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.5041415487683902E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.75034903528346153,0]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.12616152000000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.5041415487683902E-2},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.43662931433332419},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.4462170805636474,0.12616152000000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":2.41537728},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.2683560000000003},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.4055525120000003},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.16685797101119265},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73808006579090857},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":5.3219917079999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1475324264021287},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.3117091941510921,12.411277500000001]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.3773720000000003},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.5543414999999996},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.4983309760000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.2815088467980244},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73808006579090857},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":2.0602161909559569},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":8.9439643799999988},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.5836152218056136},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.9226590562973653,22.374008856]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.78981032},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.5980320000000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.87674896},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.35111830709717229},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73808006579090857},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":2.8653246089823625},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":11.327541984},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.8671714056712601},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.0809331184885655,25.592133264000001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5098297600000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6501540000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0158643200000013},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.32245558815046438},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73808006579090857},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":3.701496185813161},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.098210837999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.3042778696085562},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},7.3255484403099516,31.274058918000001]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.7232058400000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6585855},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.2436873920000018},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.28560352093326841},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.73808006579090857},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":4.1124346628426274},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":16.32328983},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0759997865687039},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.25923873094686184},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},7.4713567670823702,32.948768561999998]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,67.069999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,15.54,31.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,8.16,0,105.6,0,0,5.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,15.67,64.61,105.66,0,0,3.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,21.73,64.61,105.68,0,0,4.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,32.79,64.61,99.25,0,0,5.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,46.22,64.61,84.64,0,0,6.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,49.38,64.61,37.159999999999997,0,0,7.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwSecElcOut",280,"MESSAGE","Int_V2","GBwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2.4500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0.49,0,0,0,0,0,0,0,0,50.68,0,0,0,2.25,0,0,5.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,50.68,0,0,0,3.1,0,0,5.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0.62,0,0,0,0,0,0.02,50.68,23.91,0,0,5.95,0,0,9.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0.62,0,0.78,0,0,0,0.03,50.68,23.91,0,0,10.96,0,0,12.72,0.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0.62,0,0.78,0,0,0,0.03,43.35,23.91,0,0,15.76,0,0,13.6,9.2799999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0.62,0,0.78,0,0,0,0.03,16.489999999999998,23.91,0,0,18.760000000000002,0,0,14.57,39.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwTerElcOut",313,"MESSAGE","Int_V2","GBwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,13.74,0,0,0.02,0.28000000000000003,0,0,0,0,10.7,1.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,56.08,37.299999999999997,0,0.11,0.02,0.67,0,0,0,15.02,0.82,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,72.09,37.299999999999997,0,2.0699999999999998,0.06,0.86,0,0,0,27.79,0.45,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,122.4,74.8,0,3.11,0.14000000000000001,0.86,0,1.49,0,38.42,0.62,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,136.04,75.599999999999994,0,3.94,0.17,0.86,0,2.4300000000000002,0,50.33,0.81,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,145.66999999999999,76,0,4.6100000000000003,0.13,0.81,0,3.15,0,58.79,0.95,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,169.13,76,0,7.48,0.38,0.7,0,0,12.95,77.08,0.74,0,70.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,3.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,3.67,15,0,0,0,0,0,0,0,3.54,16.71,0,0,0,2.9,0,0,5.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,3.67,15,0,0,0,0,0,0,0,3.54,59.63,22.82,0,0,9.9,0,0,22.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,3.67,15,0,5.8,0,2,0,0,0,37.56,59.63,28.13,0,0,16.5,0,0,48.99,0.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,3.67,15,0,5.8,0,2,0,0,0,38.68,59.63,28.13,0,0,19.100000000000001,0,0,49.9,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,3.67,15,0,5.8,0,2,0,0,0,38.68,59.63,28.13,0,0,28.1,0,0,53.24,19.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,3.67,15,0,5.8,0,2,0,0,0,38.68,59.63,28.13,0,0,37.5,0,0,57.13,47.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,5.8,0,2,0,0,0,0,0,0,0,0,37.5,141.69999999999999,0,67.7,44.11,241.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.4166666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,19.72,0,0,0.57999999999999996,1,0,0,0,0,19.14,32.090000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,19.82,0,0,0.55000000000000004,0.79,1.02,0,0,0,18.149999999999999,22.64,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,22.15,0,0,0.54,0.72,1.02,0,0,0,17.82,19.489999999999998,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,80.91,42.64,0,2.4500000000000002,1.1000000000000001,1.73,0,0,0,34.08,10.039999999999999,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,144.38999999999999,85.4,0,6.95,2.74,1.73,0,4.2,0,52.83,14.64,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,158.85,86.09,0,7.9,3.42,1.73,0,9.3000000000000007,0,65.569999999999993,18.23,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,173.76,86.54,0,10.130000000000001,2.4,1.73,0,11.48,0,76.97,17.010000000000002,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,215.52,86.89,0,12.81,0.16,1.73,0,4,24.38,112.65,1.1100000000000001,0,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.4583333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,19.559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,42.92,0,0,0,1.6,0,0,16.600000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,2,0,0,0,4.74,0,0,0,0,2.2000000000000002,0,0,9.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,0,0,1.1399999999999999,9.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.6,0,0,1.28,8.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.59,0.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35,0,0,3.34,0,9.2200000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.04,0,0,0,0,0,3.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,7.37,0,0,0.77,0.14000000000000001,0.15,0,0,0,5.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,47.04,42.53,0,2.19,0.84,0,0,2,0,6.01,4.7699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3.79,0.23,0,0.08,0.19,0,0,1.49,0,3.45,0.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,3.05,0.11,0,0.51,0.49,0,0,0.68,0,2.7,1.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5.08,0.23,0,0.66,0.15,0,0,0.71,0,4.0199999999999996,1.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,6.18,0,0,0.4,0.95,0.08,0,0,2.78,5.25,1.84,0,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwFinaleElc",478,"MESSAGE","Int_V2","GBwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0.3,12.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0.6,15.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,37.299999999999997,0,0.8,16.100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,74.7,0,5.3,37.200000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,75.099999999999994,0,6.3,43.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,75.599999999999994,0,7.4,51.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,76,0,8.6999999999999993,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,-5183.3999999999996,-4784.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,-3621.89,-3268.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,-1804.28,-2484.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,-1110.3800000000001,-1561.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1410.43,0,-1569.5,-1963.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1260.1500000000001,0,-2549.4,-1824.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1315.53,0,-2455.19,-1734.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1053.8900000000001,0,-2415.6,-1752.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1240.17,0,-2536.4,-1835.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1310.4000000000001,0,-2760.84,-1908.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1383.87,0,-2565.12,-1990.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1403.52,0,-2712.22,-2043.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1460.74,0,-2850.97,-2164.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1358.32,0,-2701.42,-2003.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1292.0899999999999,0,-2634.73,-1931.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1281.17,0,-2608.84,-1903.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1279.6500000000001,0,-2556.12,-1886.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1252.95,0,-2513.12,-1843.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1148.1500000000001,0,-2274.62,-1711.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1214.72,0,-2360.37,-1739.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1060.8,0,-2369.91,-1809.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1252.44,0,-2322.85,-1818.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.625,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwPrimaire",544,"MESSAGE","Int_V2","LIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawLIw","index":19,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"LIw",{"$f":"C1&\"Primaire\"","v":"LIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2061}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"LIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","B","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"LIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"LIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"LIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"LIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"LIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"LIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"LIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":0.75321782380279223},{"$f":"BA189","v":0},{"$f":"N44","v":8.9553600000000007},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":9.7085778238027931},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":3.9},{"$f":"H16/(MAX(I16,1))*1000","v":2489.3789291802032},{"$f":"J16/8.76","v":284.17567684705517},{"$f":"P102","v":8.7275880000000014E-3},{"$f":"Y218","v":6.1420112028659872E-3},null,null,{"$f":"SUM(L16:O16)","v":1.4869599202865989E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":2.8},{"$f":"P16/(Q16+eps)*1000","v":5.310571124914385},{"$f":"R16/8.76","v":0.60622958046967867},{"$f":"L16+D16","v":0.76194541180279218},{"$f":"M16+E16","v":6.1420112028659872E-3},8.9553600000000007,0,9.7234474230056591,{"$f":"Z218","v":8.6681952000000007E-2},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":9.8101293750056584},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":2.8000000000000003},{"$f":"AL16/AD16*1000","v":3503.6176339305916},{"$f":"AE16/8.76","v":399.95635090531869},{"$f":"BA131","v":0},{"$f":"Y160","v":4.1513999999999995E-2},{"$f":"Z160","v":0.95036991545216987},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.99188391545216992},{"$f":"AC16+AA16-AB16","v":9.8101293750056584}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":0.76110182380279223},{"$f":"BA190","v":1.0834548673803108},{"$f":"N45","v":12.36199},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":14.206546691183103},5.17,{"$f":"H17/(MAX(I17,1))*1000","v":2747.8813716021477},{"$f":"J17/8.76","v":313.68508808243695},{"$f":"P103","v":4.363794E-2},{"$f":"Y219","v":0.2272544145060415},null,null,{"$f":"SUM(L17:O17)","v":0.27089235450604149},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":3.9},69.459577900370704,{"$f":"R17/8.76","v":7.9291755594030482},{"$f":"L17+D17","v":0.80473976380279222},1.3107092818863524,12.36199,0,14.477439045689145,{"$f":"Z219","v":8.6681952000000007E-2},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":14.564120997689145},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":3.9},{"$f":"AL17/AD17*1000","v":3734.3899994074732},{"$f":"AE17/8.76","v":426.30022824286226},{"$f":"BA132","v":11.234999999999999},{"$f":"Y161","v":1.4945039999999996},0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},12.729503999999999,{"$f":"AC17+AA17-AB17","v":14.564120997689145}]
[null,3,2012,1.1903418238027923,1.0834548673803108,37.423949999999998,0,39.697746691183099,15.11,2627.2499464714165,299.91437745107493,0.11636783999999999,0.6172721258880316,null,null,0.7336399658880316,12.3,59.645525633461482,6.8088499581577038,1.3067096638027922,1.7007269932683424,37.423949999999998,0,40.43138665707113,1.9533683099999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},42.384754967071132,12.3,3445.9150379732628,393.3692965722903,0,2.6361389999999996,20.466112210165484,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},23.102251210165484,42.384754967071132]
[null,4,2013,5.5318698238027917,17.580077923634381,8.4447019999999995,0,31.55664974743717,32.72,964.44528567962016,110.0964937990434,0.15307321129729731,0.9010789016463574,null,null,1.0541521129436546,27.900000000000002,37.783229841068895,4.3131540914462212,5.6849430351000887,18.481156825280738,8.4447019999999995,0,32.610801860380825,5.6754401880000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},38.286242048380828,27.9,1372.2667400853343,156.65145434764091,171.06348000000003,2.5938059999999998,40.808323467401365,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},214.46560946740141,38.286242048380828]
[null,5,2014,14.388472153956474,27.292355954290962,75.960812000000004,0,117.64164010824744,98.550000000000011,1193.7254196676552,136.27002507621634,0.27143791054054056,2.0638086267652573,null,null,2.3352465373057978,89.510000000000019,26.089225081498213,2.9782220412669194,14.659910064497016,29.35616458105622,75.960812000000004,0,119.97688664555324,14.344111055999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},134.32099770155324,89.5,1500.7932704084162,171.32343269502468,97.127666130000094,10.720045400000007,95.042206708771943,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},202.88991823877205,134.32099770155324]
[null,6,2015,9.2383244000614049,72.397875582086229,32.890120000000003,0,114.52631998214764,121.57000000000001,942.06070561937668,107.54117644056812,0.33304967772972971,2.9562490126610892,null,null,3.2892986903908188,149.21,22.044760338920788,2.5165251528448391,9.571374077791134,75.354124594747319,32.890120000000003,0,117.81561867253846,22.813261974000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":54.89784447223704},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},157.44072960765331,149.19999999999999,1423.1807914201765,162.46356066440373,484.90027695083342,8.934354600000006,92.854695310637752,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":183.35500000000002},770.04432686147118,212.33857407989035]
[null,7,2016,16.136762148021131,80.104263690786198,98.739788000000004,0,194.98081383880734,176.99,1101.6487589061942,125.75899074271624,0.87641098486486491,4.090521523992444,null,null,4.9669325088573091,220.89999999999998,22.484981931337526,2.5667787592851057,17.013173132885996,84.194785214778648,98.739788000000004,0,199.94774634766463,31.572682062000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":328.96116376925352},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":245.06717478263317},248.33227737077948,220.9,1503.9668010746936,171.685707885239,77.11429160600008,10.837969600000008,96.037169634142515,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},183.9894308401426,332.22626635739982]
[null,8,2017,10.845193585117048,136.80123978907207,34.182409999999997,0,181.82884337418912,242.21000000000004,750.70741659794851,85.697193675564904,0.47827956886486489,4.836611924764644,null,null,5.3148914936295091,222.81,23.853918106866701,2.723050012199395,11.323473153981913,141.63785171383671,34.182409999999997,0,187.14373486781864,32.512370766000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":233.05078344585905},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":230.90906010168212},236.46795459493347,222.79999999999998,1070.959057177336,122.25560013439909,618.35400000000004,7.592517900000006,10.302627635471787,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},636.24914553547183,238.60967793911041]
[null,9,2018,10.845193585117048,136.80123978907207,34.520769999999999,0,182.16720337418911,242.21000000000004,752.10438616980753,85.856665087877573,0.5143367728648649,5.6331420078992585,null,null,6.1474787807641231,224.89999999999998,27.334276480617078,3.1203511964174746,11.359530357981914,142.43438179697134,34.520769999999999,0,188.31468215495323,33.293625672000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":195.51533594138616},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":192.96376818194611},238.42015678806808,224.89999999999998,1071.4616476100853,122.31297347147093,0,8.056420900000008,8.5655795910296622,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},16.62200049102967,240.97172454750816]
[null,10,2019,10.845193585117048,136.80123978907207,35.030700000000003,0,182.67713337418911,242.21000000000004,754.20970799797317,86.096998629905613,0.58103876086486483,6.4956595511856996,null,null,7.0766983120505644,227.1,31.161155049489004,3.5572094805352745,11.426232345981912,143.29689934025777,35.030700000000003,0,189.75383168623966,34.225218384000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":397.60561315137574},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":389.19055755586072},240.79089903135451,227.1,1097.3401788941856,125.26714370938191,0,8.6224116000000084,10.213864207156959,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},18.836275807156966,249.20595462686953]
[null,11,2020,10.212383310607246,136.80123978907207,15.497099999999998,0,162.5107230996793,217.26000000000002,748.0011189343611,85.388255586114283,0.67066634086486487,7.4601857030896017,null,null,8.1308520439544658,229.29,35.460997180862037,4.0480590389111919,10.88304965147211,144.26142549216166,15.497099999999998,0,170.64157514363376,35.707999056000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":390.84896786856405},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":353.78040064488852},223.1614231607486,229.29999999999998,1134.8887500410995,129.55351027866433,0,9.4703840000000081,16.257019014555091,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},25.727403014555101,260.22999038442407]
[null,12,2021,10.212383310607246,136.80123978907207,15.891620000000001,0,162.9052430996793,217.26000000000002,749.81700773119428,85.595548827761903,0.72798032086486486,8.4108309610738594,null,null,9.1388112819387235,231.89999999999998,39.408414323176544,4.4986774341525733,10.94036363147211,145.21207075014593,15.891620000000001,0,172.04405438161803,36.174195744000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":62.70247105523007},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":32.415140271151429},225.03009908673286,231.9,1100.9807238931069,125.68273103802591,0,11.08990190000001,5.1113212927950862,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},16.201223192795098,255.31742987081151]
[null,13,2022,10.212383310607246,136.80123978907207,16.34254,0,163.35616309967929,217.26000000000002,751.89249332449276,85.83247640690557,0.78576950086486508,9.4934620503716509,null,null,10.279231551236515,234.5,43.834676122806684,5.0039584615076125,10.99815281147211,146.29470183944372,16.34254,0,173.6353946509158,36.761393874000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":41.329307221015718},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":10.0552145920862},227.20863748603063,234.5,1102.2717702130496,125.83011075491434,0,13.378415600000009,6.4379657389553495,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},19.81638133895536,258.48273011496013]
[null,14,2023,10.212383310607246,136.80123978907207,16.64526,0,163.65888309967931,217.26000000000002,753.28584691005847,85.991535035394804,0.84100869286486479,10.572436849418125,null,null,11.413445542282989,237.40999999999997,48.074830638145997,5.4879943650851599,11.05339200347211,147.3736766384902,16.64526,0,175.07232864196232,37.720246830000008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":256.94161874635972},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":218.44955082294231},229.60442443307716,237.39999999999998,1129.3028321672055,128.91584842091387,0,11.13283710000001,10.512742061055373,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},21.645579161055384,268.09649235649454]
[null,15,2024,10.212383310607246,136.80123978907207,16.31588,0,163.3295030996793,217.26000000000002,751.76978320758212,85.818468402692019,0.86614752886486479,11.42203040567307,null,null,12.288177934537934,240.39999999999998,51.115548810427534,5.8351083116926405,11.07853083947211,148.22327019474514,16.31588,0,175.61768103421724,39.320918706000008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":213.44842719711227},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":173.93185349728054},231.75044870133209,240.39999999999998,1128.3985956787183,128.81262507747925,0,11.659630400000008,17.549563206199899,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},29.209193606199907,271.26702240116384]
[null,16,2025,10.212383310607246,136.80123978907207,16.6173,0,163.63092309967931,217.26000000000002,753.15715317904483,85.976843970210595,0.92857271686486498,12.634428925111251,null,null,13.563001641976117,243.51,55.697924690645713,6.3582105811239398,11.140956027472111,149.43566871418332,16.6173,0,177.19392474165542,40.252022610000012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":158.18383774532003},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":118.32241196590817},234.25779631277027,243.5,1125.7462919596801,128.50985068032878,0,12.433360500000012,10.208504978310422,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},22.641865478310436,274.1192220921821]
[null,17,2026,10.212383310607246,136.80123978907207,16.58352,0,163.5971430996793,217.26000000000002,753.00167126797055,85.959094893603947,0.96202193686486481,13.452808552648428,null,null,14.414830489513292,246.8,58.406930668270753,6.6674578388436938,11.174405247472111,150.25404834172051,16.58352,0,178.01197358919259,41.787970350000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":246.19000752938001},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":201.92395796087243},236.61179290030742,246.8,1138.0787782366897,129.91766874848057,0,10.01268180000001,16.839935997319849,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},26.852617797319859,280.877842468815]
[null,{"$f":"B61","v":18},2027,10.212383310607246,136.80123978907207,16.91414,0,163.92776309967931,217.26000000000002,754.52344241774506,86.132813061386429,1.0220711248648648,14.475623279940127,null,null,15.497694404804992,250.30000000000004,61.9164778433313,7.0680910780058568,11.234454435472111,151.27686306901219,16.91414,0,179.42545750448431,43.05246978000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":237.08319944693255},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":190.49386771013877},239.28977624559917,250.3,1142.14585690129,130.38194713485046,0,10.61730389500001,13.863811193112227,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},24.481115088112237,285.87910798239295]
[null,19,2028,10.543334445742381,137.8838432567515,17.257460000000002,0,165.68463770249389,219.14000000000001,756.06752625031424,86.309078339076976,1.0863971128648651,15.564504685860864,null,null,16.65090179872573,254,65.554731488465293,7.483416836582796,11.629731558607247,153.44834794261237,17.257460000000002,0,182.33553950121961,44.392935054000013,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":198.51867881979115},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":152.30613391420042},243.54032351633447,253.99999999999997,1140.7593244957686,130.22366717988226,10.80951850000001,11.39461312000001,14.696691061109808,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},36.90082268110983,289.7528684219252]
[null,20,2029,10.578542013309949,137.99876155587819,17.604580000000002,0,166.18188356918813,219.34,757.64513344209047,86.489170484256903,1.158326300864865,17.041630818996154,null,null,18.199957119861018,257.7,70.624591071613395,8.0621679305494744,11.736868314174814,155.04039237487433,17.604580000000002,0,184.38184068904914,45.501915576000016,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":152.28494371187477},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":104.95936513159924},246.69560522616399,257.7,1140.943670184088,130.24471120822923,1.1474298000000009,15.638269900000013,12.158721632517494,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},28.944421332517507,294.02118380643947]
[null,21,2030,10.578542013309949,137.99876155587819,17.964179999999999,0,166.54148356918813,219.34,759.28459728817427,86.676323891344097,1.2145738888648649,17.716024110732455,null,null,18.930597999597321,261.49,72.395112619501191,8.2642822625001369,11.793115902174815,155.71478566661065,17.964179999999999,0,185.47208156878546,47.114945622000015,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":123.95387487177588},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":74.365585857740854},249.39887615190031,261.5,1143.3543600991793,130.51990412091089,0,7.8299487200000053,17.685056612924793,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},25.515005332924797,298.98716516593538]
[null,22,2031,10.235207918941407,137.99876155587819,16.63627,0,164.87023947481958,218.29,755.28077087736312,86.219266081890765,1.0522747187567567,17.683582689149933,null,null,18.735857407906689,265.29999999999995,70.62139995175454,8.0618036474605645,11.287482637698163,155.68234424502813,16.63627,0,183.60609688272626,47.739748242000012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":77.166608426613863},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":25.591237967268402},248.15769408584111,265.3,1129.7891614971224,128.97136546770804,0,2.3848600600000016,6.8502565925568231,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},9.2351166525568242,299.73306454518661]
[null,23,2040,12.211645614414415,127.07455835972034,17.602619999999998,0,156.88882397413477,228.44000000000003,686.78350540244594,78.399943539092007,1.781298324,20.496141998973144,null,null,22.277440322973145,311.59999999999997,71.493710918672036,8.161382524962562,13.992943938414415,147.5707003586935,17.602619999999998,0,179.16626429710792,48.257164650000014,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":16.854484884688883},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":78.638864845707118},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":47.423940813899655},244.27791383179681,311.60000000000002,884.12335643005213,100.92732379338494,265.36575650650013,483.11690383500013,53.892434093812192,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0.46500000000000002},802.84009443531249,275.49283786360428]
[null,24,2050,24.901719789189194,98.99072421821063,25.970309999999998,0,149.86275400739981,296.30000000000007,505.78047251906776,57.737496862907278,5.205865833567568,22.042452634821977,null,null,27.248318468389545,402.19999999999993,67.748181172829604,7.733810636167763,30.107585622756762,121.03317685303261,25.970309999999998,0,177.11107247578937,50.665356102000018,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":17.266173695113501},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":146.71844036502154},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":146.25560616828648},245.04260227290288,402.2,610.40635621491288,69.681090892113346,335.33748875250024,652.78230355000028,264.03105304203098,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.49},1256.6408453445315,245.50543646963797]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"LIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.9553600000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":8.9553600000000007},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":30.272894899199997},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":12.36199},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":12.36199},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":41.788741492799993},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":37.423949999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},37.423949999999998,121.58211261599997,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":3.7534200000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":1.5319699999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":3.1593120000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},8.4447019999999995,23.504118235200004,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":3.8399000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":31.272449999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":3.66777},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":37.180692000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},75.960812000000004,379.02516016800001,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":3.93249},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":27.161670000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":1.7959599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},32.890120000000003,136.51035678720001,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":46.701479999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":9.4395000000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":38.567148000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},98.739788000000004,466.32904611840002,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":27.783750000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":2.367},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},34.182409999999997,138.14691456000003,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":28.080110000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":2.4089999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},34.520769999999999,138.14691456000003,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":28.376470000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":2.6225700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},35.030700000000003,138.63744757920003,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":8.5604399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":2.9049999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},15.497099999999998,47.327950319999999,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":8.6931600000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":3.1668000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},15.891620000000001,47.958635630399996,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":8.8258800000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":3.4849999999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},16.34254,48.729473231999997,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":8.9586000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":3.6549999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},16.64526,49.079853959999994,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":9.0913199999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.1929000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},16.31588,47.725048478399998,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":9.2240400000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":3.3615999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},16.6173,48.075429206399996,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":9.3567599999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":3.1951000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},16.58352,47.538178756800001,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":9.4894800000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":3.3929999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},16.91414,47.958635630399996,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":9.6222000000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":3.6035999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},17.257460000000002,48.402451219199996,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":9.7549200000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":3.8180000000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},17.604580000000002,48.846266807999996,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":9.8876400000000011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":4.04488},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},17.964179999999999,49.290082396799995,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":9.8831699999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":2.7214399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},16.63627,45.955444838399998,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":5.7466899999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":4.9125299999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":6.9434000000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},17.602619999999998,36.854542823999999,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":14.52535},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":11.444959999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},25.970309999999998,28.684502265599992,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"LIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":0.75321782380279223}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.8839999999999986E-3},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":0.76110182380279223}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.43712399999999996},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.1903418238027923]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.24265199999999998},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.5318698238027917]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.0511999999999999E-2},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.8067039999999999},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.5115899517753046},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.12273421621621622},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.6477141621621625},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.388472153956474]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.90013774117647061},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.25423516216216219},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.712743081081082},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.2383244000614049]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.8067039999999999},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.7191710425013254},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.90013774117647061},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.136762148021131]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.90013774117647061},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.845193585117048]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.90013774117647061},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.845193585117048]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.90013774117647061},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.845193585117048]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.9485287027027041},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.212383310607246]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.2794798378378394},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.543334445742381]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3146874054054072},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.578542013309949]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3146874054054072},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.578542013309949]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.59470837670505272},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.9811836777954432E-3},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.26732746666666662},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.1316080540540554},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.235207918941407]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.13366373333333331},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.8263936648648653},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4115082162162169},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.211645614414415]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":15.269889843243245},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.7917499459459467},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.901719789189194]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"LIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":8.7275880000000014E-3}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.363794E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.11636783999999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":5.4160547297297301E-2},0.15307321129729731]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.8036800000000001E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.11248729054054056},0.27143791054054056]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.752E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.17498022972972974},0.33304967772972971]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.7478400000000008E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.55856563199999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.87641098486486491]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.4089600000000009E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.47827956886486489]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13305600000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.5143367728648649]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19103039999999999},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.58103876086486483]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26611200000000002},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.67066634086486487]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.30887999999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.72798032086486486]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35212320000000008},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.78576950086486508]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.40154399999999996},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.84100869286486479]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.45286559999999998},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.86614752886486479]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.5065632000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.92857271686486498]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.55455840000000001},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},0.96202193686486481]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.6003468000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.60587999999999997},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.0220711248648648]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.66147840000000013},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.0863971128648651]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.7246800000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.158326300864865]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.7722},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.24163936486486487},1.2145738888648649]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.81972},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":9.582250675675677E-2},1.0522747187567567]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4351039999999999},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.781298324]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.401469048},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.5983936000000005},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":2.0372698175675676},5.205865833567568]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"LIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},0,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":23.115673350000023},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":4.5259774560000041},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":49.47264080000005},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},77.11429160600008,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},0,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},0,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.8029395234299579},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.3615234700487049},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.38102388315363495},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":9.6865999999999994E-2},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":12.920625333533188},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.5392729999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},2.6361389999999996,20.466112210165484,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":24.230053259166496},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":53.708741242703184},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":8.3027999999999991E-2},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":6.282876600000006},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":14.915900808768068},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.5684499999999999},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},8.934354600000006,92.854695310637752,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.31751990262802909},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.2598710003144324},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.38054500000000002},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.6758759000000074},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.9881886880872006},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},8.056420900000008,8.5655795910296622,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.76642735117110472},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2700796105121164},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.43589699999999998},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.8358876000000084},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.0148835782165273},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.1066309999999997},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},13.378415600000009,6.4379657389553495,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.2737292645653122},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.28572949495413991},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":2.2861432989218096},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.58119599999999993},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":10.55164110000001},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":6.6671400026141123},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},11.13283710000001,10.512742061055373,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.6678919023104517},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":3.8525748185534199},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.75417100000000004},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.8631328950000103},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.9567692731927542},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},10.61730389500001,13.863811193112227,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.0730035022151783},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.3927340395776531},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.6328839999999998},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.1970647200000055},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.8327438720763602},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},7.8299487200000053,17.685056612924793,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.3430831127272951},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.5358056890385576},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.3870549999999997},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":24.694409355000026},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":15.524216502437241},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.0101739999999999},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.3113920000000006},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":31.8752},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},652.78230355000028,264.03105304203098,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":1.0834548673803108}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1.0834548673803108]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.5939269757823817},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":5.2236173712095422},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.338138391167867},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},136.80123978907207]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.5939269757823817},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":5.2236173712095422},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.338138391167867},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},136.80123978907207]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.5939269757823817},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":5.2236173712095422},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.338138391167867},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},136.80123978907207]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.5939269757823817},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":5.2236173712095422},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":16.338138391167867},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},136.80123978907207]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.5939269757823817},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":5.2236173712095422},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.2513558096139907},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":17.535660157974004},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},137.99876155587819]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":1.2614564862811475},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":3.3308708016241866},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":2.584273612641387},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},98.99072421821063]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1929280000000008E-2},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.4752672000000005E-2},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.0946741352439918E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0473370676219959E-3},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":6.1420112028659872E-3},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":8.6681952000000007E-2}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.39879024000000007},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.30660000000000004},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.9505344000000011E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.9449702142408959E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.1784727259999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.59782242374562267},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.6172721258880316,1.9533683099999999]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5424520000000008},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.015371500000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.15445632000000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":5.6301769359604882E-2},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.205188616040308},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":6.1009821539999995},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.89366263001700108},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0.80109599724417535},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.9562490126610892,22.813261974000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.3492961600000015},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.140473000000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.1275311360000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.25796447052037147},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.096318061994344},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":7.607918087999999},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.0533549212915168},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.4956595511856996,34.225218384000009]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.42585856},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.210991000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.946254304},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.52411828931123106},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":6.7286708946097686},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":8.1782900099999996},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1526507690711836},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.4934620503716509,36.761393874000007]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.8689218400000005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.307570000000009},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.4559601600000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.70735495686339944},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":9.9822413080685806},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.619570609999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.85681056279980516},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.634428925111251,40.252022610000012]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.5133775200000024},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.448606000000012},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.6645808640000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0001241575333448},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":14.256366292558052},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.875351191999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.69711827152528949},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.041630818996154,45.501915576000016]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.7866720000000011},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.483865000000016},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.3132974080000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1106803591849324},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":15.025253060904394},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.155913833999994},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.45962717168113798},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.0880220973794676},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.683582689149933,47.739748242000012]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,12.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,79.86,0,0,0,0,2.09,7.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,85.78,0,74.09,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,85.78,0,22.12,0,0,3.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,85.78,0,22.12,0,0,4.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,85.78,0,22.12,0,0,3.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,85.78,0,22.12,0,0,3.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,85.78,0,22.11,0,0,2.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwSecElcOut",280,"MESSAGE","Int_V2","LIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,3.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,32.04,29.95,39.25,0,0,0,0,0,15.58,35.49,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.05,35.49,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.05,10.54,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.05,10.54,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.05,10.54,0,0,0,2.25,0,0,22.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.05,10.54,0,0,0,2.25,0,0,24.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwTerElcOut",313,"MESSAGE","Int_V2","LIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,14.36,3.5,0,0.16,0.04,0,0,0,0,8.24,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,224.33,195.6,0,0.05,0.03,1.42,0,0,0,20.72,1.92,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,228.83,195.6,0,0.57999999999999996,0.1,4.0199999999999996,0,0,0,25.23,0.41,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,231.8,196.4,0,1.88,0.21,7.41,0,0,0,26.99,0.45,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,240.85,198.3,0,2.2200000000000002,0.33,12.75,0,0,0,35.270000000000003,0.27,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,247.67,199.5,0,2.82,0.42,16.25,0,0,0,41.07,0.27,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,272.2,199.5,0,7.84,1.38,54.68,0,0,0,57.86,0.57999999999999996,9.7799999999999994,70.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,12.64,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,12.64,10,40,35,66,0,0,0,0,0,32.67,41.75,0,0,0,2.9,0,0,61.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,12.64,10,40,35,66,78,120,0,0,0,65.86,41.75,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,12.64,10,40,35,66,78,120,0,0,0,65.86,41.75,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,12.64,10,40,35,66,78,120,0,0,0,65.86,41.75,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,12.64,10,40,35,66,78,120,0,0,0,65.86,41.75,0,0,0,4.5,0,0,89.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,12.64,10,40,35,66,78,120,0,0,0,65.86,41.75,0,0,0,4.5,0,0,98.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,35,66,78,120,0,0,0,0,0,0,0,0,174.07,0,0,108.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.7916666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,6.2,0,0,0.09,0.13,0,0,0,0,4.6399999999999997,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,104.52,79.8,0,0.41,0.49,1.4,0,0,0,25.76,8.84,2.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,170.82,143.71,0,0.41,0.61,2.83,0,0,0,31.81,8.82,4.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,254.6,223.62,0,1.21,1.67,7.93,0,0,0,37.21,10.31,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,254.85,224.08,0,7.34,4.49,14.03,0,0,0,39.049999999999997,6.77,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,269.94,225.79,0,8.9499999999999993,6.74,24.83,0,0,0,51.38,6.81,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,284.92,227.16,0,11.64,8.1300000000000008,32.47,0,0,0,62.36,6.81,5.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,322.47000000000003,228.08,0,22.03,0.44,71.8,0,0,0,85.24,0,0,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.8333333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,40,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,33.19,0,0,0,0,1.6,0,0,28.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,2.58,0,0,0,0,0,0,0,0,0,0,0,3.15,0,0,9.3800000000000008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,1.56,0,0,0.09,0.04,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,22.08,11.89,0,0.22,0.24,0,0,0,0,8.9700000000000006,0,1.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,11.88,0,0,0.03,0.39,1.7,0,0,0,2.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,3.84,1.61,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3.49,0.34,0,0.54,0.84,2.6,0,0,0,2.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,6.32,0.46,0,0.44,0.59,2.8,0,0,0,5.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,4.57,0.46,0,0.91,1.0900000000000001,2.5299999999999998,0,0,0,3.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,9.16,0,0,1.78,3.45,7.99,0,0,0,6.38,1.46,4.88,16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwFinaleElc",478,"MESSAGE","Int_V2","LIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,3.5,0,0.2,8.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,125.7,0,1.1000000000000001,22.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,195.6,0,1.5,23.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,196,0,8.6,27.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,197.1,0,11.7,31.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,198.3,0,15.3,36.700000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,199.5,0,19.5,42.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2798.15,0,-4535.08,-3915.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1489.24,0,-3788.92,-2223.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1793.87,0,-1938.02,-2655.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1316.6,0,-1776.78,-1945.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-2502.37,0,-1354.74,-3362.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1176.53,0,-1550.74,-1676.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1138.21,0,-1532.46,-1638.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1163.67,0,-1624.83,-2094.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-993.4,0,-1777.96,-1056.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1107.6099999999999,0,-1840.1,-1625.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1115.6400000000001,0,-1937.52,-1662.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1091.26,0,-1923.98,-1647.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1153.1500000000001,0,-1977.69,-1714.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1110.8399999999999,0,-1842.84,-1668.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-974.67,0,-1722.67,-1519.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1050.01,0,-1748.02,-1602.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1150.03,0,-1778.21,-1710.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1162.69,0,-1796.14,-1726,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1039.99,0,-1723.76,-1592.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1026.25,0,-1772.19,-1591.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1186.54,0,-1821.74,-1730.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-977.11,0,-1827.8,-1700.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwPrimaire",544,"MESSAGE","Int_V2","MAwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawMAw","index":20,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"MAw",{"$f":"C1&\"Primaire\"","v":"MAwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2358}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"MAwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","H","H","H","O","O","O","O","O","O","O","O","O","O","B","O","B","O","S","S","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},{"$f":"MID(INDIRECT(L6&$C$3),3,1)","v":"S"},"i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"MAwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"MAwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"MAwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"MAwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"MAwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"MAwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":26.941583824760194},{"$f":"BA189","v":0},{"$f":"N44","v":66.045059999999992},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":92.986643824760193},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":104.8},{"$f":"H16/I16*1000","v":887.27713573244455},{"$f":"J16/8.76","v":101.28734426169459},{"$f":"P102","v":3.7819548000000001E-2},{"$f":"Y218","v":3.4804730149573929E-2},null,null,{"$f":"SUM(L16:O16)","v":7.2624278149573923E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":98.4},{"$f":"P16/(Q16+eps)*1000","v":0.73805160713611184},{"$f":"R16/8.76","v":8.42524665680493E-2},{"$f":"L16+D16","v":26.979403372760196},{"$f":"M16+E16","v":3.4804730149573929E-2},66.045059999999992,0,93.059268102909769,{"$f":"Z218","v":1.1774316},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":27.575280889494383},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":1.1103321066123844},{"$f":"SUM(X16:Z16)","v":94.236699702909775},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":98.4},{"$f":"AL16/AD16*1000","v":1226.6427691645504},{"$f":"AE16/8.76","v":140.02771337494869},{"$f":"BA131","v":0},{"$f":"Y160","v":0.23524599999999998},{"$f":"Z160","v":12.909210560264185},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":13.144456560264185},{"$f":"AC16+AA16-AB16","v":120.70164848579176}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":29.422111159158305},{"$f":"BA190","v":7.4975076822717508},{"$f":"N45","v":102.87998999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":139.79960884143006},132.32,{"$f":"H17/I17*1000","v":1056.5266689950881},{"$f":"J17/8.76","v":120.60806723688221},{"$f":"P103","v":4.0728743999999997E-2},{"$f":"Y219","v":9.5201173644422793E-2},null,null,{"$f":"SUM(L17:O17)","v":0.1359299176444228},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":103.8},1.3095367787218444,{"$f":"R17/8.76","v":0.14949049985409182},{"$f":"L17+D17","v":29.462839903158304},7.5927088559161735,102.87998999999999,0,139.93553875907449,{"$f":"Z219","v":1.9818843000000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":3.785199033749032},{"$f":"SUM(X17:Z17)","v":141.91742305907448},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":103.8},{"$f":"AL17/AD17*1000","v":1330.7536033268348},{"$f":"AE17/8.76","v":151.91251179530079},{"$f":"BA132","v":77.746199999999988},{"$f":"Y161","v":0.40822099999999995},8.8199172589499337,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},86.974338258949913,{"$f":"AC17+AA17-AB17","v":138.13222402532546}]
[null,3,2012,29.609016893556415,24.724308175729362,102.98027,0,157.31359506928578,155.09,1014.3374496697775,115.79194630933533,8.1457487999999995E-2,0.50569225570263288,null,null,0.58714974370263284,114.80000000000001,5.1145448053265454,0.58385214672677466,29.690474381556417,25.230000431431996,102.98027,0,157.90074481298842,3.3842797080000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":20.749004950079531},167.56855106406169,114.8,1278.915906916221,145.99496654294762,173.60248799999999,2.7745189999999997,15.375685186824949,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":68.53},260.28269218682493,146.81954611398217]
[null,4,2013,28.042424227954523,24.724308175729362,7.79697,0,60.563702403683891,96.27,629.10254911897675,71.815359488467664,0.26764603199999998,1.6839347381190914,null,null,1.9515807701190915,131.20000000000002,14.874853429652003,1.698042628955708,28.310070259954522,26.408242913848454,7.79697,0,62.515283173802985,4.8303629880000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":147.94958825127105},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":57.439907990504786},73.629172704876254,131.19999999999999,1251.0583305308121,142.81487791447628,0,7.963769000000001,15.854673468248574,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},23.818442468248577,164.13885296564251]
[null,5,2014,34.922922421812089,51.643882710818843,18.97315,0,105.53995513263094,141.22,747.34425104539685,85.313270667282751,0.95561331981081099,9.8726402804657027,null,null,10.828253600276513,203.6,53.183956776742008,6.0712279425504576,35.878535741622898,61.516522991284546,18.97315,0,116.36820873290745,18.400665576000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":276.81455446895956},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":141.22606541426381},141.05240085198071,203.60000000000002,1358.7470034709058,155.10810541905317,273.48377060000024,71.976085160000039,148.78307451149601,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},494.24293027149628,276.64088990667648]
[null,6,2015,37.83018093999398,71.924844794176664,24.592500000000001,0,134.34752573417063,177.68,756.12069863896124,86.315148246456772,2.1812491562972975,15.840884949641485,null,null,18.022134105938783,217.81,82.742454915345292,9.4454857209298275,40.011430096291278,87.765729743818156,24.592500000000001,0,152.36965984010942,20.378559696000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":224.20353476971701},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":136.33535739552676},187.08260042201866,217.79999999999998,1262.4002653636771,144.1096193337531,216.38423895000008,56.518236800000011,21.68537999233963,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":87.805000000000007},382.39285574233975,274.95077779620885]
[null,7,2016,39.193448977094796,76.786280450665913,98.747430000000008,0,214.72715942776071,232.06,925.3087969825076,105.62885810302599,2.4491945642972972,20.921249614090094,null,null,23.370444178387391,285.8,81.772023014589465,9.3347058235832723,41.64264354139209,97.707530064756014,98.747430000000008,0,238.09760360614811,35.621586911999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":188.27208295533296},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":80.964032683747675},288.05357140405738,285.8,1383.3506706635501,157.91674322643266,48.540190600000045,48.168515505000045,167.12261494186288,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},263.83132104686297,395.36162167564265]
[null,8,2017,39.532591879060469,90.993236058831528,92.617490000000004,0,223.14331793789199,239.47000000000003,931.82159743555337,106.37232847437824,2.5144129562972974,22.434868203521216,null,null,24.949281159818511,297.89999999999998,83.75052419933202,9.5605621232114189,42.047004835357768,113.42810426235275,92.617490000000004,0,248.09259909771049,37.783812894,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":108.62628287207474},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":7.6885461625227904},300.21079287761972,297.89999999999998,1346.5878804537485,153.72007767736855,154.3466616,15.314936230000015,23.70637112212038,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},193.36796895212038,401.14852958717165]
[null,9,2018,39.897439213458583,145.90475899650252,21.67474,0,207.47693820996108,299.92,691.77426717111587,78.969665202182185,2.5687017482972978,22.526998371564208,null,null,25.095700119861505,315.60000000000002,79.517427500210161,9.0773319064166849,42.466140961755883,168.43175736806674,21.67474,0,232.57263832982258,42.277334171999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":121.8344477646788},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":74.508108774516685},289.18435338773179,315.60000000000002,1066.2569466980158,121.71882953173696,598.88131945060059,0.62270999999999999,49.266396735682491,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},648.77042618628309,336.51069237789386]
[null,10,2019,40.047806547856688,145.90475899650252,22.063000000000002,0,208.01556554435922,299.92,693.57017052667118,79.174677000761548,2.6287509362972976,23.213470242782741,null,null,25.842221179080038,327.39999999999998,78.93164684878046,9.0104619690388663,42.676557484153989,169.11822923928526,22.063000000000002,0,233.85778672343926,44.552111699999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":165.75354028480899},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":105.76456861486352},292.74427930934849,327.39999999999998,1077.3770646893527,122.98824939376172,0,6.7857992400000064,24.940371981446102,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},31.726171221446108,352.73325097929398]
[null,11,2020,40.1981738822548,145.90475899650252,22.468029999999999,0,208.57096287875731,299.92,695.42198879286912,79.386071780007896,2.7087585242972976,24.690259373516049,null,null,27.399017897813348,344.5,79.532707973927486,9.0790762527314488,42.906932406552095,170.59501837001858,22.468029999999999,0,235.96998077657065,47.773322694000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":195.78901809259719},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":117.85845006027873},298.07768435647989,344.5,1091.4608197062364,124.59598398473018,0,15.308724750000014,35.316948331082571,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},50.625673081082581,376.00825238879838]
[null,12,2021,40.348541216652904,145.90475899650252,22.963810000000002,0,209.21711021315542,299.92,697.57638774725058,79.632007733704413,2.8326005042972975,27.59076486488205,null,null,30.423365369179347,362.31000000000006,83.970537297727461,9.5856777737131811,43.181141720950201,173.49552386138458,22.963810000000002,0,239.64047558233477,51.928554233999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":192.00085180161062},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":96.339969967891406},305.903410702244,362.3,1108.3750829035694,126.52683594789605,0,30.027011025000032,45.557431001945929,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},75.584442026945965,401.5642925359632]
[null,13,2022,41.750537578078038,150.39840107785105,22.61617,0,214.76510865592911,307.02999999999997,699.49226022189725,79.850714637202884,2.9076353402972979,29.430516523066636,null,null,32.338151863363933,380.70000000000005,84.94392398874308,9.6967949758839129,44.658172918375335,179.82891760091769,22.61617,0,247.10326051929303,57.442719318000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":103.17622891902172},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},318.88036072320227,380.7,1108.633017184723,126.55628050053916,44.867865900000041,22.672539395000022,60.456605830362321,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},127.99701112536238,422.05658964222403]
[null,14,2023,42.194888101665335,151.43441281528024,20.680990000000001,0,214.31029091694558,308.7,694.23482642353611,79.250550961590875,2.9146922762972975,30.683293757115543,null,null,33.597986033412838,399.3,84.142213955851275,9.6052755657364468,45.109580377962629,182.11770657239578,20.680990000000001,0,247.90827695035841,64.377765162000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":121.84067784980709},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},326.62042299826766,399.29999999999995,1123.1182089859124,128.2098412084375,10.344312000000009,24.118384840000019,76.034962069372881,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},110.49765890937292,448.46110084807475]
[null,15,2024,44.405752543362986,162.14075244398413,12.97279,0,219.51929498734711,322.98,679.6683850001458,77.58771518266505,2.6621815802972977,29.735927531068342,null,null,32.398109111365642,418.61,77.394493945657516,8.8349878933398998,47.067934123660287,191.87667997505247,12.97279,0,251.91740409871275,76.730847792000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":127.79707531201673},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},342.98263277662198,418.6,1124.652909910747,128.38503537793915,106.90006058435011,24.55217792500002,135.43762944617083,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},266.88986795552097,470.7797080886387]
[null,16,2025,47.117158246873068,171.88235559569071,13.461729999999999,0,232.46124384256376,336.24,691.35511492554053,78.921816772321975,2.8012879562972977,32.307306705031621,null,null,35.108594661328922,438.3,80.101744605356842,9.1440347723010102,49.918446203170362,204.18966230072232,13.461729999999999,0,267.5698385038927,81.429290436000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":132.27053099216931},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},363.33350982580191,438.3,1130.7415943827773,129.08009068296545,97.267413814725103,26.25224332500002,51.513128573006163,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},175.03278571273128,495.60404081797122]
[null,17,2026,49.919330958877346,181.77748209429251,11.21083,0,242.90764305316983,349.97,694.08132998019778,79.233028536552254,2.8224849002972974,33.843050703574207,null,null,36.665535603871504,458.3,80.003350650385059,9.1328025856603947,52.741815859174643,215.6205327978667,11.21083,0,279.57317865704135,88.599686382000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":136.82946108717283},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},382.50724592495061,458.29999999999995,1133.1806829852139,129.3585254549331,98.800305134575083,27.714378560000025,78.615310704569737,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},205.12999439914483,519.3367070121235]
[null,{"$f":"B61","v":18},2027,52.675142060070826,191.30657178735777,11.676909999999999,0,255.65862384742857,363.46,703.40236572780657,80.29707371321993,2.9782232762972978,36.679854618298698,null,null,39.658077894595998,478.79000000000008,82.829795722065398,9.4554561326558684,55.653365336368125,227.98642640565646,11.676909999999999,0,295.31670174202458,93.366763625999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":142.25664575070093},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},403.01784625393384,478.79999999999995,1138.8356140447677,130.00406553022464,95.145521329375072,29.537829365000032,52.2656296126585,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},176.94898030703359,545.27449200463479]
[null,19,2028,55.660805002190948,201.46454230099181,12.23659,0,269.36193730318274,378.14,712.33389036648532,81.316654151425269,3.0870328442972976,36.955189507400256,null,null,40.042222351697554,499.51000000000005,80.16300444614906,9.1510279048115368,58.747837846488245,238.41973180839207,12.23659,0,309.40415965488029,99.498141666000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":148.16518464995494},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},423.23668220678951,499.5,1143.9476813948836,130.58763486242964,101.42473534187509,2.7792728700000007,67.223650310506287,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},171.42765852238136,571.40186685674439]
[null,20,2029,58.799050433886343,211.9386279219998,12.829029999999999,0,283.56670835588613,393.61,720.42556936024528,82.240361799114766,3.1711320122972975,37.159923214162454,null,null,40.331055226459753,520.59999999999991,77.470332742383889,8.8436452902264708,61.970182446183642,249.09855113616226,12.829029999999999,0,323.89776358234587,105.77528960999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":154.54443095525613},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},444.00743407825507,520.6,1149.734661992914,131.24824908594908,104.58106376987509,2.0065099999999996,68.821853029106236,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},175.40942679898131,598.55186503351115]
[null,21,2030,59.929723032051406,219.14319262031174,13.41343,0,292.48634565236313,404.46999999999997,723.13483237907167,82.549638399437413,3.2494707842972979,37.352372898518922,null,null,40.601843682816224,536.09999999999991,75.735578589925154,8.6456139942836945,63.1791938163487,256.49556551883063,13.41343,0,333.08818933517932,110.47568135399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":158.61513419166536},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},457.89825157508858,536.1,1149.996988932576,131.27819508362739,71.935734288550066,1.9857529999999999,51.534498257922913,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},125.45598554647299,616.51338576675391]
[null,22,2031,63.930586648821397,222.56715338473811,13.660910000000001,0,300.15865003355952,424.51,707.07085824494004,80.71585139782421,2.5121488243783787,37.408674667878529,null,null,39.920823492256908,557.30000000000007,71.632556058748563,8.1772324267977812,66.442735473199775,259.97582805261663,13.660910000000001,0,340.07947352581641,112.27391531999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":163.0299902537227},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":5.4049544088546115},466.68776973172567,557.29999999999995,1120.2454792330768,127.88190402204074,34.187371767500032,1.646722,19.715608875889643,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},55.549702643389672,624.31280557659375]
[null,23,2040,74.62200478529752,209.42350782902236,14.01769,0,298.06320261431989,520.81999999999994,572.29599979708917,65.330593584142605,3.351247044,43.057877657079786,null,null,46.409124701079783,790.1,58.738292242111626,6.7052845025241581,77.973251829297524,252.48138548610214,14.01769,0,344.4723273153997,115.201460892,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.981254952177762},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":190.53629183301268},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":45.998338422795456},474.65504315957747,790.1,783.68940206277,89.462260509448626,1000.3724142026258,1237.572024395,304.92376035288339,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":7.0549999999999997},2549.9231989505092,619.19299656979467]
[null,24,2050,107.25917522718942,158.03057121375173,31.397269999999999,0,296.68701644094114,722.49,410.64515279234467,46.877300547071314,6.8312948280000008,43.688094218567215,null,null,50.519389046567213,1164.3899999999999,43.387000099737506,4.9528538926640993,114.09047005518941,201.71866543231894,31.397269999999999,0,347.20640548750833,121.04086462799998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.357184600895119},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":284.77371358880168},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":142.01386688291433},483.60445471640338,1164.3999999999999,537.92880575600373,61.407397917352021,1558.4310736187513,1238.2008070500001,640.22481114331663,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.0999999999999996},3440.9566918120677,626.36430142229074]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"MAwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":2.0829},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":63.962159999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":66.045059999999992},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":322.69647827519998},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":0.69164999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":102.18834},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":102.87998999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":507.80666136960002},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":1.4968700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":98.533680000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},102.98027,473.64849027360003,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":4.8472499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},7.79697,13.431261239999998,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":5.0040899999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":10.960840000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":3.0082199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},18.97315,43.619690116799994,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":11.13875},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":6.5931600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},24.592500000000001,59.475111062399996,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":14.00652},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":77.880320000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},98.747430000000008,381.89105769600008,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":14.4213},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":71.335599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},92.617490000000004,347.89107117600003,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":14.814150000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},21.67474,37.490737895999992,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":15.202410000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},22.063000000000002,37.817759908799992,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":15.607439999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},22.468029999999999,38.214858067199991,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":16.10322},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},22.963810000000002,38.938978238399997,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":15.75558},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},22.61617,37.630890187199988,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":13.820400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},20.680990000000001,32.608766419199995,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":6.1121999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},12.97279,14.248816271999996,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":6.6011399999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},13.461729999999999,15.206523595199997,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":4.3502399999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},11.21083,9.9040952447999988,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":4.8163199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},11.676909999999999,10.838443852799998,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":5.3760000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},12.23659,11.959662182399997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":5.9684400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},12.829029999999999,13.127597942399998,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":6.5528399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},13.41343,14.225457556799997,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":6.8605900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.800320000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},13.660910000000001,14.762708006399997,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":4.6995299999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":9.3181600000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},14.01769,20.228647363199997,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":18.42071},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":12.976560000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},31.397269999999999,28.170610531199994,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"MAwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.4734281983437292},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":26.941583824760194}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.6237955327418385},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.3301599999999998},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":29.422111159158305}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.774162867139947},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":1.128288},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.58867199999999986},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.609016893556415]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.9245302015380554},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.042424227954523]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.0748975359361639},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":2.4564376702702706},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":3.8763531891891905},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},34.922922421812089]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.2252648703342732},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":3.9643721081081091},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.83018093999398]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.3756322047323808},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":5.1772728108108126},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.193448977094796]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.5259995391304901},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":5.3427483783783805},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.532591879060469]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.6763668735285986},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":5.3427483783783805},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.897439213458583]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":5.3427483783783805},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},40.047806547856688]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.9771015423248155},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":5.3427483783783805},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},40.1981738822548]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.1274688767229248},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":5.3427483783783805},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},40.348541216652904]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.2778362111210324},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":6.5943774054054076},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},41.750537578078038]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.4282035455191417},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":6.8883605945945963},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},42.194888101665335]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.5785708799172502},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":7.2069890810810833},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":2.4393977698841698},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},44.405752543362986]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.7289382143153578},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":7.5027326486486503},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":4.7046925714285717},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},47.117158246873068]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":7.8090384864864886},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":7.0501921111969112},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},49.919330958877346]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.0296728831115756},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.1100631891891926},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":9.3546111752895751},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},52.675142060070826]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.180040217509684},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.4374935675675697},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":11.862476404633206},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},55.660805002190948]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.3304075519077925},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":8.7825277297297326},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":14.505320339768341},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},58.799050433886343]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.2703796745954419},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.4807748863059018},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":9.0236995675675704},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":16.361766597683399},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},59.929723032051406]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.5427855584061938},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":8.0822442238983356},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.2200000000000004E-2},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":5.0882099351351364},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":9.4708356756756782},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":20.219418884942087},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},63.930586648821397]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.3606526975451487},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.15551999999999999},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":2.2986365351351354},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":11.489989675675679},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":19.974892244015447},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":17.226221262162163},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},74.62200478529752]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.3606526975451487},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":16.119784810810813},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":5.7473541683397675},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":39.982686741891889},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},107.25917522718942]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"MAwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":3.7819548000000001E-2}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.0728743999999997E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.1457487999999995E-2]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.26764603199999998]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19340640000000001},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.16873093581081083},0.95561331981081099]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.22334400000000001},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.55856563199999998},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.1812491562972975]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35164800000000002},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68075186399999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.4491945642972972]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.41104800000000008},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.5144129562972974]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.45951840000000005},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67493347199999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.5687017482972978]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.51084000000000007},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67202427600000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.6287509362972976]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.58211999999999997},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.66911507999999997},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.7087585242972976]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10764025200000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.69141600000000003},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.66911507999999997},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.8326005042972975]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.79263360000000005},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.62838633600000005},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.9076353402972979]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13964140799999999},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.89860320000000005},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.51201849600000005},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.9146922762972975]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0126512000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.6621815802972977]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1343023999999999},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.8012879562972977]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2602304000000002},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.8224849002972974]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3985136},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},2.9782232762972978]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4840496000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},3.0870328442972976]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5448751999999999},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},3.1711320122972975]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6028496000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.3644291722972974},3.2494707842972979]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6308864000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.58743362837837831},2.5121488243783787]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.404378244},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7078688},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.2390000000000001},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.351247044]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6513200000000001},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":4.6185},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.8312948280000008]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"MAwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":4.9434000000000005},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":28.697088000000001},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":103.36199999999999},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":36.6},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},173.60248799999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":48.540190600000045},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},48.540190600000045,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":44.867865900000041},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},44.867865900000041,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":10.344312000000009},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},10.344312000000009,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":10.349683300000009},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":88.450621834575074},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},98.800305134575083,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.9131392},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.5621797000000051},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":26.712052867500027},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},34.187371767500032,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.6934499018340854},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":9.3114200120349118},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.3708152729559511},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.30443599999999998},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.4700829999999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},2.7745189999999997,15.375685186824949,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.9197284531322212},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":17.765651539207408},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.18681300000000001},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":7.2055368000000071},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":49.125887000000006},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},56.518236800000011,21.68537999233963,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":8.2774153926479297},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":13.639381479722621},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":11.55772445566026},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.62270999999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.791875407651677},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},0.62270999999999999,49.266396735682491,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":10.098592765192604},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":11.429179798165597},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.8584298967654291},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2385010000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":21.434038395000023},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":32.070403370238687},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},22.672539395000022,60.456605830362321,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.34313000790798},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":11.807351188546075},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.1124458188678519},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":2.0411049999999999},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":22.077279840000021},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":44.772035054050967},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},24.118384840000019,76.034962069372881,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.0584413600318179},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":13.538535775621158},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.2292451697213806},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8196969999999999},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":27.718132365000031},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":20.439407307284142},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},29.537829365000032,52.2656296126585,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.7299672846685707},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":11.429179798165597},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":24.978232340071624},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.9857529999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.3971188350171175},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},1.9857529999999999,51.534498257922913,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":13.211747672568569},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":24.648370844132128},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.5942053644653207},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.3349579999999999},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":13.258950705000014},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":26.661604000000004},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":17.568157233165653},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":80.564567999999994},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},1238.2008070500001,640.22481114331663,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":7.4975076822717508}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},24.724308175729362]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0425260217199563},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":16.297801898809837},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":22.418668155182999},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},145.90475899650252]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0425260217199563},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":16.297801898809837},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":22.418668155182999},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},145.90475899650252]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0425260217199563},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":16.297801898809837},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":27.948321973960709},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},151.43441281528024]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0425260217199563},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":16.297801898809837},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":31.110824281138999},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":27.18056697183399},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},181.77748209429251]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.0425260217199563},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":16.297801898809837},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":34.300156590114234},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":54.152380490566024},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},211.9386279219998]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.43207205786507535},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":11.581272665079355},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":4.6492883650828549},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":9.803436122490341},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":44.94095757793901},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":16.83428472408097},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},158.03057121375173]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.1467716000000001},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.0660000000000003E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.0473370676219959E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2757393081951934E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":3.4804730149573929E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":1.1774316}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.6051473600000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.5628934999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.21623884800000007},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.10748519605015476},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.3982070596524781},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.50569225570263288,3.3842797080000002]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.8424053600000008},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":7.3790955000000009},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.21623884800000007},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.29276920066994538},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.7443936991918667},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":7.9408199879999994},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.7876977326340375},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0160243171456349},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},15.840884949641485,20.378559696000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.3466046400000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":13.677426000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.3129833920000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.71144963099864333},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.577381517481381},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":19.215097667999999},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.9086147771570792},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0160243171456349},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},23.213470242782741,44.552111699999998]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.62649976},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.040061500000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.6065550720000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0758756290353588},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.828208859381043},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":25.169602985999997},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.5104077175046005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0160243171456349},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},29.430516523066636,57.442719318000002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":15.462941760000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":20.411895000000005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.699438208000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.5406211433855521},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":23.629744199977392},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":39.855015467999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1209170445230427},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0160243171456349},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},32.307306705031621,81.429290436000002]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":19.3852668},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":25.438602000000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.954919168000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2981358584056899},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":28.845763038611132},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":48.996501641999991},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0160243171456349},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},37.159923214162454,105.77528960999999]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":20.374253279999998},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":26.737819500000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.476418592000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.5468873121217621},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":28.845763038611132},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":50.685423947999986},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":6.0160243171456349},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},37.408674667878529,112.27391531999999]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,2.62,124.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,62.76,0,0,0,0,5.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,145.97,0,0,0,0,15.9,122.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,145.97,0,0,0,0,16.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,145.97,0,0,0,0,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,145.97,0,0,0,0,6.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,145.97,0,0,0,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,145.97,0,0,0,0,6.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwSecElcOut",280,"MESSAGE","Int_V2","MAwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.68,0,47.66,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,51.97,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,0,11.64,0,0,0,0,0,0,0,0,29.02,0,0,29.41,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,46.79,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,0,0,0,0,0,0,0,0,29.02,0,0,30.35,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,29.02,0,0,30.35,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,29.02,0,0,40.94,12.47,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,29.02,0,0,46.07,47.82,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,2.57,0,0,2.5,4.2699999999999996,18.55,11.65,11.64,107.24,0,0,0,0,0,0,0,29.02,0,0,51.26,83.64,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwTerElcOut",313,"MESSAGE","Int_V2","MAwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,133.16,28.8,0,2.35,0.05,0,0,0,0,83.37,0.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,294.11,129.30000000000001,0,0.72,0.18,7.4,0,0,0,139.31,2.34,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,328.49,165.7,0,1.87,0.28000000000000003,10.75,0,0,0,139.94,2.31,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,374.62,203.5,0,2.39,0.42,16.68,0,0,0,149,2.16,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,460.66,268.8,0,4.22,0.74,29.43,0,0,0,169.05,0,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,512.64,309.7,0,10.4,0.97,33.729999999999997,0,0,0,174.75,0,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,915.71,730.8,0,29.92,1.93,34.75,0,0,30.79,135.71,0,0,200.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,0,0]
["","",2011,0,0,56.85,20,61.5,43.48,5.7,104,9.1999999999999993,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,56.85,20,69.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,3,0,0,10,6,34.409999999999997,0,27,0,0,0,0,0,0,0,0,58,0,0,90.13,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,56.85,20,77.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,3,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,58,0,0,121.48,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,56.85,20,83.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,3,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,58,0,0,149.94999999999999,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,56.85,20,85.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,3,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,58,0,0,156.61000000000001,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,56.85,0,91.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,3,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,58,0,0,177.54,100.48,0,0,0,0,0,0,0,0]
["","",2029,0,0,56.85,0,97.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,3,0,0,10,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,58,0,0,199.68,206.73,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,58,43.48,5.7,104,0,0,0,0,0,0,0,0,0,0,30,0,0,0,0,0,6,34.409999999999997,63,27,303.45999999999998,0,0,0,0,0,0,0,250,0,0,366.53,81.92,484.09,0,0,0,0,0,0,0]
["","","Table",3.1666666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,200.5,22.06,0,3.48,0.92,0,0,0,0,145.58000000000001,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,288.73,87.23,0,3.86,2.79,9.4600000000000009,0,0,0,173.83,48.18,4.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,296.67,108.15,0,3.8,3.02,11.1,0,0,0,171.32,47.9,32.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,411.35,176.18,0,7.05,6.09,23.62,0,0,0,214.31,58.01,32.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,455.99,219.28,0,10.61,8.73,35.54,0,0,0,220.71,53.83,32.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,587.71,275.98,0,17.41,13.55,58.33,0,0,0,290.02,0.24,32.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,667.89,323.77,0,27.2,19.54,72.14,0,0,0,316.56,0,32.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,896.28,544.41999999999996,0,62.79,1.19,68.64,0,0,33.299999999999997,308.14999999999998,0,0,481.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.2083333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.59,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.72,32.270000000000003,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.45,35.75,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.99,11,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,2.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.329999999999998,0,21.95,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,34.450000000000003,0.4,0,0,0.02,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,10.56,14.28,0,0,1.54,0,0,0,0,0,9.9700000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,12.09,12.57,0,0.7,0.79,3.39,0,0,0,2.37,0.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,18.45,17.25,0,1.31,0.99,3.5,0,0,0,3.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,33.82,14.05,0,1.68,2.95,5.44,0,0,0,18.399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,57.01,14.74,0,1.81,1.51,5.85,0,0,0,38.869999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,24.82,16.11,0,2.1800000000000002,2.63,7.11,0,0,0,8.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,36.200000000000003,29.33,0,2.0299999999999998,4.82,4.29,0,0,9.08,7.22,0,0,40.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwFinaleElc",478,"MESSAGE","Int_V2","MAwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,28.8,0,2.4,83.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,94.6,0,5.6,117.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,129.30000000000001,0,8.3000000000000007,148.19999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,191.8,0,17,153.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,228.3,0,24.9,165.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,268.8,0,34.4,175.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,309.7,0,45.1,181.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1779.45,0,-3231.54,-2409.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1440.13,0,-4016.55,-2034.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1611.41,0,-1309.73,-2782.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1643.94,0,-1683.38,-1784.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1632.27,0,-1803.93,-2286.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1707.6,0,-1886.3,-2371.4699999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1150.08,0,-1720.92,-1735.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1125.3499999999999,0,-1773.64,-1696.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1058.28,0,-1707,-1612.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1119.94,0,-1718.73,-1679.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1181.92,0,-1736.41,-1746.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1328.94,0,-1767.7,-1906.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1345.97,0,-1779.97,-1924.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1272.08,0,-1779.12,-1843.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1225.58,0,-1783.29,-1792.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1236.8499999999999,0,-1797.56,-1805.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1256.6500000000001,0,-2104.02,-1826.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1254.75,0,-2115.35,-1826.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1159.93,0,-2038.06,-1732.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1158.68,0,-2072.62,-1787.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1196.7,0,-2370.15,-1732.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1192.8900000000001,0,-2270.1799999999998,-1718.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.375,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwPrimaire",544,"MESSAGE","Int_V2","NIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawNGw","index":21,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"NGw",{"$f":"C1&\"Primaire\"","v":"NGwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2952}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"NGwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"G"},"H","H","H","G","G","G","G","G","G","G","G","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"NGwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"NGwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"NGwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"NGwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"NGwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"NGwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"NGwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":414.281716656566},{"$f":"BA189","v":0},{"$f":"N44","v":2133.1828500000001},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":2547.4645666565661},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":2934.35},{"$f":"H16/I16*1000","v":868.15293562682234},{"$f":"J16/8.76","v":99.104216395755984},{"$f":"P102","v":2.1528050400000001},{"$f":"Y218","v":0},null,null,{"$f":"SUM(L16:O16)","v":2.1528050400000001},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":2228.1},{"$f":"P16/(Q16+eps)*1000","v":0.96620665140269202},{"$f":"R16/8.76","v":0.11029756294551279},{"$f":"L16+D16","v":416.43452169656598},{"$f":"M16+E16","v":0},2133.1828500000001,0,2549.6173716965664,{"$f":"Z218","v":11.676558780000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":363.16400902429683},{"$f":"SUM(X16:Z16)","v":2561.2939304765664},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":2228.1},{"$f":"AL16/AD16*1000","v":986.54904243627743},{"$f":"AE16/8.76","v":112.6197537027714},{"$f":"BA131","v":0},{"$f":"Y160","v":0},{"$f":"Z160","v":128.02030785509874},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":128.02030785509874},{"$f":"AC16+AA16-AB16","v":2198.1299214522696}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":444.45225165656598},{"$f":"BA190","v":187.25487065518257},{"$f":"N45","v":4295.7626399999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":4927.4697623117481},5016.7999999999993,{"$f":"H17/I17*1000","v":982.19378135699026},{"$f":"J17/8.76","v":112.12257778047834},{"$f":"P103","v":14.985268596000001},{"$f":"Y219","v":114.71741424152947},null,null,{"$f":"SUM(L17:O17)","v":129.70268283752947},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":3778},34.331043630806285,{"$f":"R17/8.76","v":3.9190689076262881},{"$f":"L17+D17","v":459.437520252566},301.97228489671204,4295.7626399999999,0,5057.1724451492773,{"$f":"Z219","v":369.39222530999996},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":786.64364378740436},{"$f":"SUM(X17:Z17)","v":5426.5646704592773},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":3778},{"$f":"AL17/AD17*1000","v":1228.14214575751},{"$f":"AE17/8.76","v":140.19887508647375},{"$f":"BA132","v":1869.6919499999999},{"$f":"Y161","v":775.37773499999992},3921.9491475691802,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},6567.0188325691797,{"$f":"AC17+AA17-AB17","v":4639.9210266718728}]
[null,3,2012,489.64728165656601,448.89171329767606,6561.9627999999993,0,7500.5017949542416,7134.35,1051.3223762437001,120.01396989083335,22.479357491999998,176.3197392692077,null,null,198.79909676120769,5638.7999999999993,35.255567986247989,4.0246082176082183,512.12663914856603,625.21145256688374,6561.9627999999993,0,7699.3008917154493,968.21023513800003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":832.6146252941827},8667.5111268534492,5638.8,1389.4616765196968,158.61434663466858,2612.3768999999998,416.37158199999999,6565.3646259774232,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},9594.1131079774241,7834.8965015592667]
[null,4,2013,497.15631826662519,540.96556097506345,7187.0870699999987,0,8225.2089492416872,7656.67,1074.2540751059778,122.63174373355911,24.960901679999996,185.9217501163549,null,null,210.88265179635491,5983.7999999999993,35.242262742070679,4.0230893541176576,522.11721994662514,726.88731109141838,7187.0870699999987,0,8436.0916010380424,1041.654189456,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":1062.0806288147219},9477.745790494042,5983.8,1406.4081623181457,160.54887697695727,919.33379999999988,64.90021999999999,805.23018973627495,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},1789.4642097362748,8415.6651616793206]
[null,5,2014,476.7914300970146,540.96556097506345,7151.1671000000006,0,8168.9240910720782,7543.1900000000005,1082.953510526989,123.62482996883436,27.844754508000001,283.04920636517443,null,null,310.89396087317442,6369.5,48.809790544420494,5.5718938977648964,504.63618460501459,824.01476734023788,7151.1671000000006,0,8479.8180519452526,1119.6426018239999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":504.43340627476374},9599.4606537692525,6369.5,1427.9028569737795,163.00260924358216,0,988.53801464000082,855.05505077256578,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},1843.5930654125666,9095.0272474944886]
[null,6,2015,501.13576171282011,804.48614506915408,6346.3565799999997,0,7651.9784867819744,7284.99,1050.3759767387428,119.9059334176647,28.972409616,302.11399892630766,null,null,331.08640854230765,6779.9,48.833523878201646,5.5746031824431101,530.10817132882016,1106.6001439954616,6346.3565799999997,0,7983.0648953242817,1202.0947444620001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":463.19232674007014},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":45.752596257226841},9185.1596397862813,6779.9,1416.3334813594781,161.6819042647806,2703.4144842100031,180.01622980000013,903.99482267919279,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},3787.4255366891957,9602.5993702691248]
[null,7,2016,512.21326017164358,1004.6726790556276,5931.6289099999995,0,7448.514849227271,7354.3499999999995,1012.8039662549744,115.61689112499708,31.508351676000004,357.62714179603665,null,null,389.13549347203667,7206.8899999999994,53.994926170858271,6.1638043574039125,543.72161184764354,1362.2998208516642,5931.6289099999995,0,7837.6503426993077,1296.6150507299999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":898.95921308356435},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":46.904889983978968},9134.2653934293085,7206.9,1385.6609244652896,158.18047082937096,2075.8554666666691,550.99313654000048,1036.3086363864113,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},3663.1572395930807,9986.3197165288948]
[null,8,2017,509.54047403438875,1584.0214761213688,4853.8168799999994,0,6947.378830155757,7787.56,892.11239851195455,101.83931489862495,34.52761134,424.60082115017093,null,null,459.12843249017095,7659.9,59.939220158170677,6.8423767303847809,544.06808537438872,2008.6222972715398,4853.8168799999994,0,7406.5072626459278,1391.8706109539999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":845.39114542255686},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":46.420048661992062},8798.3778735999276,7659.9,1252.9339769919309,143.02899280729804,6204.3964333333361,660.79017532000046,1044.3698674025238,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},7909.55647605586,9597.3489703604919]
[null,9,2018,538.46028556380054,1907.9449511998357,4659.9966100000001,0,7106.4018467636361,8423.7599999999984,843.61399740301692,96.302967740070429,37.288118987999994,477.20139746702796,null,null,514.48951645502791,8141.8000000000011,63.191126833672648,7.2135989536155991,575.74840455180049,2385.1463486668636,4659.9966100000001,0,7620.8913632186641,1500.0177270660001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":576.3746897694042},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":1.7243471616307222},9120.9090902846638,8141.8000000000011,1190.8373373077741,135.94033530910664,3411.9374000000025,511.24040368500039,1185.7112492777899,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},5108.8890529627924,9695.5594328924362]
[null,10,2019,579.41769412850635,2145.6664603087729,5295.4954500000003,0,8020.5796044372801,9551.1799999999985,839.74750810237913,95.861587682919989,39.852601020000002,509.8665610173075,null,null,549.71916203730746,8652.7999999999993,63.530783334489662,7.2523725267682266,619.27029514850631,2655.5330213260804,5295.4954500000003,0,8570.298766474587,1623.9430069680002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":159.95522115529658},10194.241773442587,8652.7999999999993,1159.6577468897112,132.38102133444193,2465.0783666666694,304.15212168000028,1358.7010336690412,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},4127.9315220157105,10034.286552287291]
[null,11,2020,627.46319549527902,2518.6065990962034,5503.7658599999995,0,8649.835654591483,10457.39,827.15052748262076,94.423576196646209,42.962427431999998,561.8737520929451,null,null,604.83617952494512,9196.1,65.770944152878656,7.5080986475888878,670.42562292727905,3080.4803511891487,5503.7658599999995,0,9254.6718341164287,1742.411547528,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":589.31503368628842},10997.083381644428,9196.1,1131.7589356312064,129.19622552867654,3999.4301682133373,511.92490525000045,1298.8740363824427,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},5810.2291098457808,10407.768347958139]
[null,12,2021,513.9696997663807,2777.7156699955744,5683.2918299999983,0,8974.9771997619537,11044.089999999998,812.64977012700501,92.768238598973184,47.755497996000003,635.03913960357136,null,null,682.79463759957139,9901.9999999999982,68.95522496454069,7.8716010233493945,561.72519776238073,3412.754809599146,5683.2918299999983,0,9657.7718373615244,1934.3026964760002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":461.96102140618603},11592.074533837524,9902,1124.0268140205349,128.3135632443533,2819.0468534800025,1473.3295644100008,2103.8701920525564,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},6396.2466099425601,11130.113512431337]
[null,13,2022,540.19656230962403,3024.0178073831612,5803.9955799999989,0,9368.209949692784,11543.789999999999,811.53676129700773,92.641182796462076,52.836928992000011,736.97833614735191,null,null,789.81526513935194,10510.9,75.142496374106926,8.5779105449893756,593.03349130162405,3760.9961435305131,5803.9955799999989,0,10158.025214832136,2080.6323062219999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":385.01631576447045},12238.657521054136,10510.9,1127.7475007173189,128.73829916864372,2686.2440000000024,1422.4983678950007,1604.3392613315286,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},5713.0816292265317,11853.641205289665]
[null,14,2023,566.42342485286724,3270.3199447707484,5894.9025299999994,0,9731.6458996236142,12043.489999999998,808.04201270758028,92.242238893559389,56.035163447999999,800.73087243800842,null,null,856.76603588600847,11156.699999999999,76.793858030173837,8.7664221495632244,622.45858830086729,4071.0508172087566,5894.9025299999994,0,10588.411935509623,2284.8290809380001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":248.55362626495719},12873.241016447622,11156.7,1131.5789964938256,129.17568453125864,2686.2440000000024,727.3638239450006,2238.7875104895038,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},5652.3953344345064,12624.687390182666]
[null,15,2024,592.65028739611046,3516.6220821583356,5985.9907799999992,0,10095.263149554445,12543.189999999999,804.84016821513876,91.876731531408538,59.616525096000004,873.52699207395517,null,null,933.1435171699552,11842.29,78.79755665240144,8.9951548689955985,652.26681249211049,4390.1490742322912,5985.9907799999992,0,11028.406666724401,2497.0243615560003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":76.120684124396234},13525.4310282804,11842.3,1135.7008642034068,129.64621737481812,2686.2440000000024,790.80973790500082,2326.4821136039727,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},5803.5358515089756,13449.310344156003]
[null,16,2025,608.97223602254383,3762.9242195459224,6078.5960299999997,0,10450.492485568466,13042.889999999998,801.24055984283154,91.465817333656574,62.729537832000005,905.8479810315182,null,null,968.57751886351821,12569.39,77.058434726167903,8.7966249687406286,671.70177385454383,4668.7722005774403,6078.5960299999997,0,11419.070004431984,2744.0340209280007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":40.893810567790453},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":512.91447388573317},14203.997835927774,12569.4,1089.2392128535998,124.34237589652966,2686.2440000000024,366.73411912500035,2708.1825417733662,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":446},6207.1606608983693,13691.08336204204]
[null,17,2026,616.59274496773628,3970.2367285850542,6141.1047200000003,0,10727.934193552792,13424.909999999998,799.10660060684154,91.222214681146298,66.440268035999992,974.24677654389211,null,null,1040.687044579892,13264.390000000001,78.457210967040879,8.9563026218083195,683.0330130037363,4944.4835051289465,6141.1047200000003,0,11768.621238132684,2961.7739308440005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":82.136043736831141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":879.75554066548477},14812.531212713515,13264.4,1050.3886849045589,119.90738412152498,2261.0115748000021,760.13026144000071,2387.2727252084951,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":449.8},5858.214561448498,13932.77567204803]
[null,{"$f":"B61","v":18},2027,617.57125480303034,3970.2367285850542,6257.1813299999985,0,10844.989313388083,13463.49,805.51100148535659,91.953310671844363,70.622432172000003,1054.6003819701361,null,null,1125.222814142136,13956.999999999998,80.620678809294972,9.2032738366775089,688.19368697503035,5024.8371105551905,6257.1813299999985,0,11970.21212753022,3170.1452498340004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":123.02985430462159},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":885.13004217366768},15263.387231668841,13957,1030.1825026506538,117.60074231171846,0,899.53452215000095,2284.5566838548284,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":446},3630.0912060048295,14378.257189495174]
[null,19,2028,617.57125480303034,3970.2367285850542,6347.7811799999999,0,10935.589163388086,13463.49,812.24030050069371,92.721495490946779,74.948026248000005,1134.1504460377432,null,null,1209.0984722857431,14643,82.571773016794197,9.4260014859354104,692.51928105103036,5104.3871746227978,6347.7811799999999,0,12144.687635673828,3375.0237150480007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":163.92366487241205},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":861.47455614924172},15683.635015594242,14643,1012.2352290818137,115.55196679016139,0,890.66051409500085,2246.2614785532228,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":446},3582.9219926482237,14822.160459445]
[null,20,2029,617.57125480303034,3970.2367285850542,6439.3422299999993,0,11027.150213388084,13463.49,819.04099259464556,93.497830204868222,79.504185852000006,1216.5380680615783,null,null,1296.0422539135784,15317.699999999999,84.610761009337722,9.6587626722988276,697.07544065503032,5186.7747966466322,6439.3422299999993,0,12323.192467301662,3572.472423054001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":204.81747544020249},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":860.92084587861825},16100.482365795866,15317.7,994.89881117382163,113.57292364997964,0,919.16577181000082,2164.8025639039879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":446},3529.9683357139888,15239.561519917248]
[null,21,2030,617.57125480303034,3970.2367285850542,6532.233839999999,0,11120.041823388085,13463.49,825.94051196146654,94.285446570943677,82.674187056000008,1273.268553701696,null,null,1355.9427407576959,15518.6,87.375326431303222,9.9743523323405512,700.24544185903039,5243.5052822867501,6532.233839999999,0,12475.98456414578,3619.309398108001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":251.29980115173021},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":1413.2606210122276},16346.593763405512,15518.599999999999,962.28610457085597,109.85001193731233,0,639.61146348000057,513.51464745631677,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":506.95},1660.0761109363173,14933.333142393283]
[null,22,2031,545.12168509714252,3970.2367285850542,5387.3095599999997,0,9902.667973682197,12410.56,797.92273464551135,91.087070165012719,65.774877660000001,1160.0781343026056,null,null,1225.8530119626055,16158.399999999998,75.86475220082724,8.6603598402770832,610.89656275714253,5130.3148628876597,5387.3095599999997,0,11128.520985644802,3750.9520947840006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":285.24212237378742},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":1989.8408678209366},15164.71520280259,16158.400000000001,815.35760564051213,93.077352242067604,0,151.92761760000008,1443.3138112748748,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":370.185},1965.4264288748748,13174.874334981654]
[null,23,2040,1396.4349373150474,3651.6945276558145,8066.3183100000006,0,13114.447774970862,18721.97,700.48439213239112,79.963971704610856,137.47854632400001,1144.0370190920439,null,null,1281.515565416044,23242.209999999995,55.137423051228467,6.2942263757110126,1533.9134836390474,4795.7315467478584,8066.3183100000006,0,14395.963340386907,3891.1854921960007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":285.28613364973484},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":1031.0071859133027},18572.434966232642,23242.199999999997,754.72320952058499,86.155617525180944,28994.168157392931,9527.9737710600057,14606.261051886824,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0.48},53128.882980339768,17541.42778031934]
[null,24,2050,2251.228382732138,2861.0733870809609,4883.4721899999995,0,9995.7739598130975,20879.36,478.73948051152416,54.650625629169426,166.97115882,1798.6515176480784,null,null,1965.6226764680785,34809.599999999999,56.467832910102786,6.4460996472720078,2418.1995415521378,4659.7249047290388,4883.4721899999995,0,11961.396636281175,4043.4335857020001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":285.89999925904283},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":1284.3594508316605},16290.730221242218,34809.599999999999,431.09862711466258,49.21217204505281,40038.740546268789,97698.570916250028,16692.287657879606,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":6.6950000000000003},154436.29412039844,15006.370770410558]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"NGwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":2101.23792},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":31.944929999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":2133.1828500000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":13985.566140369599},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":4073.31592},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":222.44672},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":4295.7626399999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":27654.087559718402},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},6214.7145599999994,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":347.24824000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},6561.9627999999993,41274.281309299193,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":274}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},6794.0011599999989,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":393.08590999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},7187.0870699999987,44665.589420030403,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":277}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},6783.5684000000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":367.59870000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},7151.1671000000006,44031.325474992002,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":280}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},5966.0163899999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":380.34019000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},6346.3565799999997,38481.399326980805,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":283}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},5535.3326599999991,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":396.29624999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},5931.6289099999995,35451.576601752,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":286}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},4436.4043199999996,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":417.41255999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},4853.8168799999994,28406.827068940798,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":289}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},4220.6994000000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":439.29721000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},4659.9966100000001,26862.261732446401,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":292}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},4833.6045000000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":461.89095000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},5295.4954500000003,30322.211963831996,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":295}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},5019.1454599999997,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":484.62040000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},5503.7658599999995,31175.571563097601,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":298}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},5158.2750299999989,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":525.01679999999988},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},5683.2918299999983,31592.464117430394,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":303}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},5243.3950799999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":560.60050000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},5803.9955799999989,31673.075043585595,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":308}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},5328.5151299999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":566.38740000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},5894.9025299999994,31670.879324356796,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":313}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},5413.6351799999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":572.35559999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},5985.9907799999992,31669.220855577594,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":318}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},5498.7552299999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":579.84079999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},6078.5960299999997,31671.626803243194,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":323}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},5557.5139200000003,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":583.59080000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},6141.1047200000003,31521.9204730944,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":328}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},5668.9953299999988,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":588.18600000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},6257.1813299999985,31659.083173180796,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":333}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},5754.1153800000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":593.66579999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},6347.7811799999999,31656.373562217595,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":338}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},5839.2354299999997,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":600.10679999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},6439.3422299999993,31656.163333780794,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":343}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},5924.3554799999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":607.87835999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},6532.233839999999,31656.023181489596,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":348}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},5160.9826800000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":226.32688000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},5387.3095599999997,26817.068739916802,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":348}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":427.16278999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},6374.0028000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":1265.15272},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},8066.3183100000006,35590.349153539202,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":348}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":427.16278999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},3874.1169599999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":582.19243999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},4883.4721899999995,21163.709262398403,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":348}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"NGwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":414.281716656566}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":30.170535000000001},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":444.45225165656598}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":55.332320999999993},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":20.033244},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},489.64728165656601]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":55.286988000000001},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":16.897601999999999},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.182428999999996},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},497.15631826662519]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":51.202418999999999},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":28.937345999999998},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":16.551144000000001},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},476.7914300970146]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":20.131136999999999},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":39.093251999999993},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":15.859761000000001},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":32.334702792156861},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},501.13576171282011]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":28.316918999999999},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":5.9215409999999995},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":17.432618999999999},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":66.82527225098039},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},512.21326017164358]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":10.406003999999999},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":103.47120111372548},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},509.54047403438875]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":142.27299664313725},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},538.46028556380054]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":183.23040520784315},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},579.41769412850635]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":205.04904403137255},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":26.226862543243243},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},627.46319549527902]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":52.453725086486486},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},513.9696997663807]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":78.680587629729729},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},540.19656230962403]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":104.90745017297297},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},566.42342485286724]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":131.13431271621621},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},592.65028739611046]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":65.26082718709371},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":157.36117525945946},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},608.97223602254383]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":206.27712713725489},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},616.59274496773628]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},617.57125480303034]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},617.57125480303034]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},617.57125480303034]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":207.25563697254901},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},617.57125480303034]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":6.0406024309558735},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":180.55002886274508},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},545.12168509714252]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.60736297996820365},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":222.84458202352943},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":605.54607596756762},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":208.9058625405406},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1396.4349373150474]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.0576493271860095},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":135.28469143529412},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":605.54607596756762},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.616387823648648},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":410.07310172972984},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":740.735810468919},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2251.228382732138]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"NGwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38401387200000003},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7687911679999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":2.1528050400000001}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":14.54598},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":14.985268596000001}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.6466049359999999},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":20.832752555999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},22.479357491999998]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7761364080000002},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.184765271999996},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},24.960901679999996]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.329502572},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.9406544000000006},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.574597535999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},27.844754508000001]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3265933759999997},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.7104784000000013},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.935337839999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},28.972409616]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.2829554359999999},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":7.7082192000000003},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.517177040000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},31.508351676000004]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.5418738799999998},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.9012672000000013},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.08447026},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},34.52761134]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.8269750880000002},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":11.8239264},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.637217499999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},37.288118987999994]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.1469866479999999},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":13.538923200000003},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.166691172},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},39.852601020000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.504817756},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":15.784718400000001},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.672891276000001},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},42.962427431999998]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.9615615279999998},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":18.660628800000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.133307668},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},47.755497996000003]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4212144960000002},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":22.139092800000004},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":27.276621696000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},52.836928992000011]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.9274146000000001},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":25.378056000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.729692847999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},56.035163447999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.4801618400000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":28.994328000000003},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.142035256},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},59.616525096000004]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.0852746079999998},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":32.060793600000004},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":25.583469624000003},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},62.729537832000005]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.7136609439999999},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":35.9198928},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.806714292000002},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},66.440268035999992]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.3769576320000008},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":40.200969600000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.044504940000003},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},70.622432172000003]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.0722554759999996},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":44.581838400000002},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.293932372},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},74.948026248000005]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.7966452800000008},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":49.140907200000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.566633371999998},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},79.504185852000006]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.2999361880000002},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":52.313817600000007},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.060433268000001},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},82.674187056000008]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.6403121200000008},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":54.472651200000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.66191434},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},65.774877660000001]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":12.428085311999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":74.293718400000017},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":50.756742612000004},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},137.47854632400001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":17.993377260000003},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":80.415244799999996},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":57.478499999999997},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":11.08403676},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},166.97115882]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"NGwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},0,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":3998.8},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":2205.5964333333359},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},6204.3964333333361,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":1313.1861682133349},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},3999.4301682133373,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},2686.2440000000024,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},2686.2440000000024,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},0,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":364.59942750000039},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":433.3607768600005},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":1557.1702728582015},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":63.342223560000065},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":633.54500000000075},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},28994.168157392931,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":123.92765303031445},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":4.0926548247842982},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":128.02030785509874},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":1018.4688104307492},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":433.59450859290735},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":235.38808781491227},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":31.322313000000001},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4877.9132191388544},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":385.04926899999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},416.37158199999999,6565.3646259774232,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":215.8003945114107},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":307.26005277980187},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":105.62828760759102},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":19.539255999999998},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":447.20505868500038},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":557.02251437898633},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":44.496088999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},511.24040368500039,1185.7112492777899,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":338.33387969340436},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":306.87347758074628},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":219.5967646575449},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":32.138755000000003},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":584.23806441000067},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":1239.0660701208608},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":856.95274500000005},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},1473.3295644100008,2103.8701920525564,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":412.42915628138422},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":343.57291006500299},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":509.93696362061473},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":35.930366999999997},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":330.80375212500036},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":1442.243511806364},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},366.73411912500035,2708.1825417733662,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":374.00194875528632},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":338.76593150283338},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":324.33599653777748},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":37.348761999999994},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":722.78149944000074},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":1350.168848412598},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},760.13026144000071,2387.2727252084951,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":77.850770608718264},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":166.21052797655821},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":241.73848586747283},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":51.041462999999993},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":588.57000048000054},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":27.714863003567427},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},639.61146348000057,513.51464745631677,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},448.89171329767606]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},540.96556097506345]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":600.55960195942032},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1584.0214761213688]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1190.1289632029832},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":246.30213738758698},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},2518.6065990962034]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1202.9358967147678},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":985.20854955034793},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},3270.3199447707484]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1202.9358967147678},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1685.1253333646539},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},3970.2367285850542]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1202.9358967147678},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1685.1253333646539},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":75.845708481771808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},3970.2367285850542]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.303273280000003},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.37328550000000005},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":11.676558780000002}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":178.02955008000001},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":88.380516000000014},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":35.420695584000008},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":10.162981203675587},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":739.82342779199996},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":175.7587689126793},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},185.9217501163549,1041.654189456]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":227.08674144000003},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":164.32150350000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":35.420695584000008},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":10.162981203675587},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":154.81895554593555},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":869.78611020599999},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":192.64520504642553},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},357.62714179603665,1296.6150507299999]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":264.63394103999997},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":217.99566600000003},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":45.054908544000007},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":15.679530932383052},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":255.5853492452174},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":972.33321148200002},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":205.93651728942751},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},477.20139746702796,1500.0177270660001]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":339.02230176},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":309.84229500000004},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":103.25018851200002},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":26.007322770002212},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":379.4434380704385},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1182.1879112040001},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":229.58837876313061},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},635.03913960357136,1934.3026964760002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":467.06126496000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":423.05281200000007},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":196.26378441600005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":44.682107832316248},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":636.39692589325352},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1657.6561595520004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":224.76894730594842},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},905.8479810315182,2744.0340209280007]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":597.47133240000005},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":549.50385000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":314.27999712000008},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":68.486495917557193},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":949.78949785257464},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":2111.2172435340008},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":198.26207429144645},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1216.5380680615783,3572.472423054001]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":647.43528888000003},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":597.95891400000005},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":364.37018169600009},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":18.539660815850983},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1052.1403267456101},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":2281.4211076200004},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":49.959119124111936},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":23.397912406470748},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1144.0370190920439,3891.1854921960007]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,24527.08,0,0,536.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,24227.03,0,0,492.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,14454.45,0,0,547.07000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,17024.009999999998,0,0,659.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,16943.64,0,0,655.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,17024.009999999998,0,0,652.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,14830.41,0,0,242.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,2052.33,1111.51,222.21,160.12,146.83000000000001,2526.59,914.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,1002.49,941.16,222.21,160.12,146.83000000000001,919.23,1785.08,724.19,0,0,0,0,0,0,0,0,0,0,1274.8699999999999,0,0,0,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8084.53,0,0,499.7,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8171.53,0,0,1998.8,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8132.95,0,0,3418.8,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8171.53,0,0,3418.8,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,7118.6,0,0,3418.8,0,0,108.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwTerElcOut",313,"MESSAGE","Int_V2","NGwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6550.13,1238.3,0,113.22,12.98,0,0,0,0,4546.4799999999996,72.819999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,6814.97,1518.9,0,37.46,4.57,103.97,0,0,0,4630.4399999999996,74.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,9443.0499999999993,3417.4,0,57.72,8.61,332.17,0,0,0,5295.39,84.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,10104.120000000001,3732.7,0,68.23,10.18,392.69,0,0,0,5608.37,89.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,13750.21,5711.9,0,147,21.92,845.98,0,0,0,7147.55,82.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,14912.75,6434.8,0,179.69,26.8,1034.1099999999999,0,0,0,7564.73,77.569999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,22297.25,9890.2999999999993,0,371.96,42.72,1563.42,0,0,0,10986.65,174.47,0,212.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.875,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2398.6999999999998,1299.0999999999999,480.3,458,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,2398.6999999999998,1299.0999999999999,480.3,458,420,2953,4126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,2155.1999999999998,1100,480.3,458,420,2953,4126,1452,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,2155.1999999999998,1100,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,6600,0,0,0,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,2155.1999999999998,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,9614.52,0,0,2000,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,1484.8,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,9614.52,0,0,6841.7,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,1484.8,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,9614.52,0,0,6841.7,0,0,362.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwTerTotCap",379,"MESSAGE","Int_V2","NGwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,4090.78,281.58,0,74.930000000000007,32.85,0,0,0,0,3399.58,151.83000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,8547.4599999999991,1128.8499999999999,0,164.13,78.11,0,0,0,0,6451.33,1787.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,10191.620000000001,2392.37,0,159.05000000000001,110.23,364.32,0,0,0,6972.97,1932.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,11782.26,3476.98,0,238.23,184.33,664.67,0,0,0,7483.94,2074.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,14814.81,4944.91,0,392.05,336.99,1302.21,0,0,0,8948.3799999999992,2243.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,18715.54,6530.15,0,707.39,519.07000000000005,1973.58,0,0,0,10972.3,1999.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,19620.93,6941.72,0,784.48,575.79999999999995,2188.66,0,0,0,11412.4,1936.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,29365.71,11307.11,0,1552.06,36.33,3389.74,0,0,0,16005.51,15.58,0,940.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,1452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,0,0,0,0,1700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,102.36,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,841.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,523.5,334.02,0,0,0,726.59,0,38.18,500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,1793.25,340.69,0,36.130000000000003,7.29,0,0,0,0,1162.31,1113.3599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,522.05999999999995,358.98,0,0,0,33.44,0,0,0,169.23,47.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,591.29,365.62,0,24.95,28.24,104.87,0,0,0,228.92,64.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,653.44000000000005,398.43,0,58.05,31.15,56.72,0,0,0,221.77,62.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,1010.74,381.28,0,54.2,47.56,188.61,0,0,0,578.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1024.76,403.11,0,76.61,53.98,183.52,0,0,0,554.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,213.31,197.78,0,57.1,73.77,155.76,0,0,0,11.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,825.49,567.42999999999995,0,110.78,154.41999999999999,129.25,0,0,154.46,173.47,95.13,0,4389.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwFinaleElc",478,"MESSAGE","Int_V2","NGwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1238.3,0,126.2,4619.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2092.6,0,204.4,4909.8999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,4018.5,0,544.5,5947.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,4654.7,0,713.1,6474.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5711.9,0,1014.9,7230.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,6875.9,0,1375.2,7907.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwFinaleShp",511,"MESSAGE","Int_V2","NGwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-1212.67,0,-1601.33,-1253.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1258.1400000000001,0,-1203.3499999999999,-1826.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1292.2,0,-1409.22,-1856.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1051.98,0,-1691.05,-1591.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1106.04,0,-1735.71,-1662.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1156.75,0,-1792.14,-1716.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1134.53,0,-2134.52,-1750.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwGasProduction",544,"MESSAGE","Int_V2","NGwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"MIGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,7840.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,15198.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,4365.34,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6210.98,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,5910.93,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,2765.23,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,1038.21,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,15350.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,14454.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,16385.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,16842.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,16943.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,17024.009999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,14830.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,18316.099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,11132.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawNIw","index":22,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"NIw",{"$f":"C1&\"Primaire\"","v":"NIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2655}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"NIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"C"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","G","O","O","O","O","O","C","G","W","S","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"NIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"NIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"NIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"NIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"NIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"NIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"NIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":4.8806207072870675},{"$f":"BA189","v":0},{"$f":"N44","v":14.839549999999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":19.720170707287068},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":27.38},{"$f":"H16/I16*1000","v":720.23998200464086},{"$f":"J16/8.76","v":82.219176027927048},{"$f":"P102","v":0.28122227999999999},{"$f":"Y218","v":9.987848169954526E-2},null,null,{"$f":"SUM(L16:O16)","v":0.38110076169954527},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":80.399999999999991},{"$f":"P16/(Q16+eps)*1000","v":4.7400592245291628},{"$f":"R16/8.76","v":0.54110265120195922},{"$f":"L16+D16","v":5.1618429872870673},{"$f":"M16+E16","v":9.987848169954526E-2},14.839549999999999,0,20.101271468986614,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":83.945987840584664},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":20.101271468986614},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":80.399999999999991},{"$f":"AL16/AD16*1000","v":1294.1201406663095},{"$f":"AE16/8.76","v":147.73060966510383},{"$f":"BA131","v":0},{"$f":"Y160","v":0.93535400000000002},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.93535400000000002},{"$f":"AC16+AA16-AB16","v":104.04725930957127}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":4.8806207072870675},{"$f":"BA190","v":1.6685204957656787},{"$f":"N45","v":15.046249999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":21.595391203052746},27.38,{"$f":"H17/I17*1000","v":788.72867797855167},{"$f":"J17/8.76","v":90.037520317186264},{"$f":"P103","v":0.35201271599999995},{"$f":"Y219","v":0.43578816782730007},null,null,{"$f":"SUM(L17:O17)","v":0.78780088382730007},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":82.199999999999989},9.583952356830423,{"$f":"R17/8.76","v":1.0940584882226509},{"$f":"L17+D17","v":5.2326334232870675},2.1043086635929789,15.046249999999999,0,22.383192086880044,{"$f":"Z219","v":0.24374700000000005},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":89.96241622440688},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":22.626939086880043},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":82.2},{"$f":"AL17/AD17*1000","v":1369.7001862686973},{"$f":"AE17/8.76","v":156.3584687521344},{"$f":"BA132","v":17.3019},{"$f":"Y161","v":3.0604049999999998},2.6724111586887207,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},23.03471615868872,{"$f":"AC17+AA17-AB17","v":112.58935531128692}]
[null,3,2012,4.8806207072870675,5.1392645072637402,26.967190000000002,0,36.987075214550813,33.58,1101.4614417674454,125.73760750769925,0.56729322000000004,1.7163975036248584,null,null,2.2836907236248587,88.7,25.746231379564787,2.9390675090827383,5.4479139272870674,6.8556620108885991,26.967190000000002,0,39.270765938175671,0.58943849999999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":98.047039466048957},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},39.860204438175671,88.699999999999989,1554.7603596868619,177.48405932498423,35.746200000000002,8.6556689999999996,3.7901177124799146,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},48.191986712479917,137.90724390422463]
[null,4,2013,7.1712388153951769,14.621967550010769,41.773219999999995,0,63.566426365405945,50.85,1250.0772146589172,142.70287838572114,0.95518601999999997,3.0328352381058017,null,null,3.9880212581058014,95.499999999999986,41.759384897258727,4.7670530704633247,8.1264248353951771,17.654802788116569,41.773219999999995,0,67.554447623511749,0.97038900000000017,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":82.521071698009166},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},68.524836623511746,95.5,1581.6325478693291,180.55166071567683,94.682362500000082,8.8978339999999996,4.1766929115355165,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},107.7568894115356,151.04590832152093]
[null,5,2014,12.649069364043827,43.08086679300753,28.144559999999998,0,83.874496157051354,79.469999999999985,1055.4233818680177,120.48212121781025,1.2114834120000002,6.5888021802601298,null,null,7.8002855922601295,102.5,76.100347234137814,8.6872542504723533,13.860552776043827,49.669668973267662,28.144559999999998,0,91.674781749311478,1.3950300000000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":46.47929177803676},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},93.069811749311484,102.5,1361.4546685594951,155.41719960724831,283.31743444000023,33.540148400000028,4.6557100060174559,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},321.51329284601769,139.54910352734825]
[null,6,2015,14.029726447972974,85.461181871651732,56.717729999999996,0,156.2086383196247,101.17,1544.0213335932065,176.25814310424732,0.80620466400000002,6.5888021802601298,null,null,7.3950068442601298,121.79999999999998,60.714341901912867,6.9308609477069485,14.835931111972975,92.049984051911864,56.717729999999996,0,163.60364516388483,5.0369417460000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":45.752596257226841},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},168.64058690988483,121.8,1760.2067583506705,200.93684456057883,451.92819677540012,0,39.929457958333522,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},491.85765473373363,214.39318316711166]
[null,7,2016,13.537574635135137,92.417378942693034,46.775190000000002,0,152.73014357782819,106.83,1429.6559353910716,163.20273235057894,0.79638325199999993,7.2485148579861249,null,null,8.044898109986125,129.29,62.223668569602353,7.1031585125116843,14.333957887135137,99.665893800679157,46.775190000000002,0,160.77504168781431,7.3642008719999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":46.904889983978968},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},168.13924255981431,129.30000000000001,1663.1410096194375,189.8562796369221,74.493403620000009,6.8372644450000069,25.515773558167105,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},106.84644162316712,215.04413254379327]
[null,8,2017,14.296217052702703,93.866498774001869,52.734300000000005,0,160.89701582670457,112.43,1431.0861498417198,163.36599884037898,0.79675369200000001,8.178164642175128,null,null,8.9749183341751273,136.79999999999998,65.606128168999021,7.489284037556966,15.092970744702702,102.044663416177,52.734300000000005,0,169.8719341608797,9.6164209619999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":46.420048661992062},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},179.48835512287971,136.80000000000001,1651.3772206496474,188.51338135269947,14.469090570000013,9.4331237000000083,24.693055095401846,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},48.595269365401869,225.90840378487178]
[null,9,2018,21.384634906438794,120.25246010748432,44.57349,0,186.21058501392312,162.80999999999997,1143.7294085985084,130.56271787654205,0.8229090240000001,8.4441446509471341,null,null,9.2670536749471335,144.80000000000001,63.998989463447117,7.3058207150053791,22.207543930438796,128.69660475843145,44.57349,0,195.47763868887026,12.301388555999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":1.7243471616307222},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":7.2236164879124853},207.77902724487026,144.79999999999998,1396.9596541338988,159.47028015227156,273.61202068200026,2.5104732400000014,29.437643781967388,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},305.56013770396765,202.2797579185885]
[null,10,2019,21.384634906438794,120.25246010748432,44.885639999999995,0,186.52273501392312,162.80999999999997,1145.6466741227391,130.78158380396565,0.86299981199999998,9.1477804817219557,null,null,10.010780293721956,152.79,65.519865783537909,7.4794367332805836,22.247634718438796,129.40024058920628,44.885639999999995,0,196.53351530764508,14.62909488,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":3.6080991799947988},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},211.16261018764507,152.80000000000001,1405.5674696835069,160.45290749811724,0,7.0487916400000072,25.520676580256996,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},32.569468220257001,214.77070936763988]
[null,11,2020,21.384634906438794,120.25246010748432,45.34675,0,186.98384501392314,162.80999999999997,1148.4788711622332,131.10489396829146,0.89960954400000004,9.9030655778964931,null,null,10.802675121896494,161.09,67.059874115251688,7.6552367711474529,22.284244450438795,130.15552568538081,45.34675,0,197.78652013581964,16.747865130000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":12.929570927741771},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},214.53438526581965,161.10000000000002,1411.9426206924977,161.18066446261389,0,7.650902875000007,23.229927994181217,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},30.880830869181224,227.46395619356142]
[null,12,2021,21.384634906438794,120.25246010748432,45.843559999999997,0,187.48065501392313,162.80999999999997,1151.5303422020954,131.45323541119811,0.95769993600000003,11.288390707626709,null,null,12.246090643626708,169.59,72.209980794295689,8.2431484924995075,22.342334842438795,131.54085081511104,45.843559999999997,0,199.72674565754983,19.381570079999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":21.979819276039137},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},219.10831573754982,169.6,1421.5102300329538,162.27285730969794,0,14.368617340000014,28.875606662128014,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},43.244224002128028,241.08813501358895]
[null,13,2022,22.346954751709063,125.10285339776182,43.566690000000008,0,191.01649814947086,170.49999999999997,1120.3313674455771,127.89170861250881,0.88212196800000009,11.084671418102349,null,null,11.966793386102349,178.3,67.116059368655002,7.6616506128601598,23.229076719709063,136.18752481586418,43.566690000000008,0,202.98329153557322,24.859180121999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":23.198250988041394},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},227.84247165757321,178.3,1407.9681584162345,160.72695872331445,48.429935400000048,10.560774950000008,60.055820991381175,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},119.04653134138124,251.04072264561461]
[null,14,2023,22.559691258465822,126.16732776171696,40.789900000000003,0,189.5169190201828,172.2,1100.562828224058,125.63502605297465,0.78262124399999999,10.904409230483735,null,null,11.687030474483734,187.3,62.397386406085204,7.1229893157631512,23.342312502465823,137.0717369922007,40.789900000000003,0,201.20394949466652,30.824421695999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":31.618888100381373},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},232.02837119066652,187.3,1407.6201777418464,160.68723490203726,10.62850404000001,11.52296992000001,65.402151192143762,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},87.55362515214378,263.64725929104787]
[null,15,2024,22.769924982790148,127.20650969559148,38.910169999999994,0,188.88660467838162,173.88,1086.3043747318934,124.00734871368647,0.72238499999999994,11.106753263126414,null,null,11.829138263126413,196.39999999999998,60.229828220591223,6.8755511667341578,23.492309982790147,138.3132629587179,38.910169999999994,0,200.71574294150804,35.871846972,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":40.02653808655166},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},236.58758991350805,196.4,1408.4222403261697,160.77879455778194,10.375965600000011,11.414270560000011,55.339329838848855,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},77.129565998848875,276.61412800005974]
[null,16,2025,22.769924982790148,127.20650969559148,39.290760000000006,0,189.26719467838163,173.88,1088.4931831054844,124.25721268327447,0.78515006400000009,12.39436114745374,null,null,13.17951121145374,206.1,63.94716744693968,7.2999049596963106,23.555075046790147,139.60087084304521,39.290760000000006,0,202.44670588983536,38.955416028000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":50.046481998911077},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},241.40212191783536,206.1,1414.1125857192937,161.42837736521619,0,13.052607150000014,33.807859599673606,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},46.86046674967362,291.44860391674644]
[null,17,2026,22.769924982790148,127.20650969559148,39.674469999999992,0,189.65090467838161,173.88,1090.699934888323,124.50912498725148,0.82305007200000013,12.777324730629946,null,null,13.600374802629947,215.7,63.052270755676517,7.1977478031594195,23.592975054790148,139.98383442622142,39.674469999999992,0,203.25127948101155,42.456920304,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":60.290516285566611},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},245.70819978501154,215.7,1418.6310434426434,161.94418304139765,0,3.6787212550000032,38.390048285224722,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},42.068769540224729,305.99871607057815]
[null,{"$f":"B61","v":18},2027,23.41314006792528,130.28717263128874,40.7879,0,194.48821269921402,179.01999999999998,1086.4049419015421,124.0188289841943,0.91918389600000006,14.383750331989086,null,null,15.302934227989086,225.8,67.772073637339957,7.7365380864543329,24.33232396392528,144.67092296327783,40.7879,0,209.7911469272031,44.936624453999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":64.78338501129241},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},254.7277713812031,225.8,1415.0184074069775,161.53178166746318,30.759630825000031,15.711194235000013,27.187161444886414,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},73.657986504886452,319.51115639249554]
[null,19,2028,25.192888901709065,136.42944258801808,43.380749999999999,0,205.00308148972715,189.60999999999999,1081.1828568626504,123.42270055509708,1.0797565680000001,16.552051062514042,null,null,17.631807630514043,236,74.711049278673443,8.528658593455873,26.272645469709065,152.98149365053212,43.380749999999999,0,222.63488912024118,46.141285637999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":62.720231538937973},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},268.77617475824115,236,1404.6457893948268,160.34769285329074,61.328993220000044,19.56612113500001,13.207752261815596,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},94.10286661681566,331.49640629717913]
[null,20,2029,25.52967860576312,137.80548214220269,46.00564,0,209.3408007479658,191.98,1090.430257047431,124.47833984559715,1.2655535040000001,19.641087226567958,null,null,20.906640730567958,246.39999999999998,84.848379584900457,9.6858880804680894,26.79523210976312,157.44656936877064,46.00564,0,230.24744147853374,46.95512205,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":69.695626412757335},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},277.20256352853374,246.4,1407.8660306058891,160.71530029747592,13.739402710000013,29.147049085000024,8.9227990858389674,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},51.809250880839002,346.89818994129109]
[null,21,2030,25.776941932790148,138.80286409511004,48.082089999999994,0,212.66189602790018,193.72,1097.7797647527368,125.3173247434631,1.3938350399999999,22.30054885287198,null,null,23.694383892871979,254.49999999999997,93.101704879925208,10.628048502274567,27.170776972790147,161.10341294798201,48.082089999999994,0,236.35627992077215,47.573113769999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":0.43736205472726553},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":104.05116861291516},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":28.629795854309236},284.3667557454994,254.5,1413.7058094463864,161.38194171762402,9.9586034900000087,26.594227440000022,6.7755827497578851,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":4.7699999999999996},48.098413679757911,359.78812850410532]
[null,22,2031,27.122705632597093,141.00113580165458,53.435629999999996,0,221.55947143425169,201.38,1100.2059362113998,125.59428495563925,1.5997886640000001,22.571140324774625,null,null,24.170928988774627,265.10000000000002,91.17664650268901,10.40829297975902,28.722494296597091,163.57227612642922,53.435629999999996,0,245.73040042302631,47.854570817999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":0.6624613931665605},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":175.58137750571905},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":99.508502486005042},294.24743263419288,265.10000000000002,1396.9079881324287,159.46438220689825,21.531416045900016,4.6128328400000003,3.0858593367991682,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":2.4550000000000001},31.685108222699185,370.32030765390687]
[null,23,2040,47.158073082795823,114.7343247304874,50.919129999999996,0,212.81152781328322,323.61,657.61727948234977,75.070465694332171,2.1031226639999998,21.559890293214995,null,null,23.663012957214995,381.59,62.011617066995676,7.0789517199766756,49.261195746795821,136.29421502370241,50.919129999999996,0,236.47454077049821,51.572047637999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":0.71793393889192647},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":76.801238642145051},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":30.786419266851279},288.76452234739014,381.6,877.30435461919251,100.14889892913156,1314.5530328961263,212.37017022000006,387.20046643191199,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0.60499999999999998},1914.7286695480384,334.77934172268391]
[null,24,2050,58.120359602316611,71.170171424330363,10.93216,0,140.222691026647,375.97,372.96244654266826,42.57562175144615,3.0453069480000003,31.020651458637744,null,null,34.065958406637748,572.01,59.554830170874986,6.7984965948487428,61.165666550316615,102.19082288296811,10.93216,0,174.28864943328475,54.374426825999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":2.1579278737958481},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":353.12615678427824},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":327.60493466548598},230.82100413308058,572,448.15074519558186,51.158760867075557,942.88825248750084,1556.1871680499999,307.24929590469765,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":15.705},2822.0297164421982,256.34222625187283]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"NIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":2.9176500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":14.839549999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":258.13830327840003},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":3.1243499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":15.046249999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":258.74562987360002},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":12.08634},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":6.1446099999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":8.7362400000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},26.967190000000002,308.5411693968,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":12.168559999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":10.706099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":18.89856},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},41.773219999999995,367.61009993279998,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":12.250780000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":14.07901},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0.51522000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},28.144559999999998,290.21651749440002,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":10.80625},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":43.219319999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},56.717729999999996,223.79543213759999,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":10.308870000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":33.774160000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},46.775190000000002,176.71553010720001,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":9.8863000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":40.155840000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},52.734300000000005,200.38706665920003,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":31.34205},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":9.9868600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0.55242000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},44.57349,649.42945732800001,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":31.546899999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":10.084860000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0.56172},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},44.885639999999995,649.24258760639998,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":31.751750000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":10.33182},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0.57101999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},45.34675,649.45281604319996,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":31.956599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":10.616340000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0.57846000000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},45.843559999999997,649.82655548640003,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":32.161450000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":8.127180000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0.58589999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},43.566690000000008,643.56641981280006,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":32.366300000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":5.1381000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0.59333999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},40.789900000000003,636.27850067040004,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":32.571149999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.0460799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0.60078000000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},38.910169999999994,631.25637690240001,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":32.776000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":3.2143800000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0.60821999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},39.290760000000006,631.5600402,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":32.980849999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":3.3857999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0.6156600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},39.674469999999992,631.8637034976,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":33.185699999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":4.2869399999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0.62309999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},40.7879,633.80247685920006,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":33.390549999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":6.6675000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0.6305400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},43.380749999999999,638.98811163360006,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":33.595399999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":9.0800999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0.63797999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},46.00564,644.12702897760005,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":34.005099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":10.738479999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0.64634999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},48.082089999999994,647.46732525120001,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":2.6921599999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":34.005099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":16.161519999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0.57684999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},53.435629999999996,658.98571679999998,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":1.2158900000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":27.204079999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":22.49916},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},50.919129999999996,546.27459268320001,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":10.93216},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},10.93216,23.732454643199997,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"NIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":4.8806207072870675}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":4.8806207072870675}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.8806207072870675]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.313608},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.16206000000000001},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.8149501081081088},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.1712388153951769]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6779772027027025},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.8836048648648653},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.649069364043827]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.0809839999999999},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.84183599999999992},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.86066999999999994},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.2098184695945942},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.2568050810810818},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.029726447972974]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.0809839999999999},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.84183599999999992},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.3887674135135128},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.3835523243243246},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},13.537574635135137]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":1.0809839999999999},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.84183599999999992},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.49931999999999999},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5664649662162158},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.296217052702703]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5664649662162158},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.384634906438794]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5664649662162158},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.384634906438794]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5664649662162158},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.384634906438794]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.5664649662162158},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.384634906438794]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.5287848114864859},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},22.346954751709063]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.741521318243243},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},22.559691258465822]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.9517550425675676},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},22.769924982790148]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.9517550425675676},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},22.769924982790148]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":4.9517550425675676},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},22.769924982790148]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.5949701277027026},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":2.5085391891891899},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.41314006792528]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":5.802701069594594},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.0805570810810821},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.192888901709065]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.0004208817567566},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.2196269729729741},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.52967860576312]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3362000000000005E-2},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.1455822628378369},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.3217289189189207},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.64359411891891893},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},25.776941932790148]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.0848800000000001E-2},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.8106000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":9.4671958537360901},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":3.8152807783783791},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.3883521587837828},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.4924856216216229},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":1.5825764200772201},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.122705632597093]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":7.5737566829888721},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.7235390648648652},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":8.9624638905405405},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":6.3039149729729749},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.93898230115830117},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":20.770356170270272},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},47.158073082795823]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.6559999999999998E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":9.595667845945945},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":6.7492907027027051},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.56338938069498068},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":41.105991672972976},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},58.120359602316611]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"NIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.28122227999999999}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.35201271599999995}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.56729322000000004]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.50426064000000004},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.352012716},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.95518601999999997]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.50426064000000004},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.10501920000000001},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2114834120000002]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1254528},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.48292653600000002},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.80620466400000002]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15539040000000001},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.44801618399999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79638325199999993]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.18485280000000004},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.41310583199999995},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79675369200000001]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21003840000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.401469048},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.8229090240000001]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19394640000000002},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24140160000000002},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.86299981199999998]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18909773999999999},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2770416},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.89960954400000004]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18909773999999999},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.32931359999999998},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38983226399999998},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.95769993600000003]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19394640000000002},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.37398240000000005},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25600924800000002},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.88212196800000009]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18424907999999998},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.42672960000000004},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.78262124399999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16970309999999997},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.47995199999999999},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.72238499999999994]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.54077760000000008},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.78515006400000009]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.58449600000000013},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.82305007200000013]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.13576248000000002},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.64959840000000013},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.91918389600000006]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.12121649999999999},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.71707680000000007},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0797565680000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11151918000000001},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80784},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2655535040000001]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":8.2427220000000009E-2},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.88957439999999999},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.28510120799999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3938350399999999]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.9190368000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.53820126000000001},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.5997886640000001]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1314511999999999},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.76802774400000007},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.1031226639999998]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.147608},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.4235},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18327934800000001},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.0453069480000003]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"NIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":6.3315000000000001},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.6852499999999999},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.6852499999999999},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.3482000000000001},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":24.696000000000002},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},35.746200000000002,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":59.618000000000002},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":9.82609782000001},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":5.0493058000000053},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},74.493403620000009,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":48.429935400000048},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},48.429935400000048,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":10.62850404000001},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},10.62850404000001,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},0,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":6.3120000000000003},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.0172091200000049},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":3.6941795000000028},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":6.508027425900007},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},21.531416045900016,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.7901177124799146},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.726495},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":7.9291739999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},8.6556689999999996,3.7901177124799146,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":16.365048774529686},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":8.2105210755939613},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.353888108209871},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,39.929457958333522,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.2700952422390115},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.3280147000271976},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.8263025199460419},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.46357300000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.0469002400000016},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.013231319755135},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},2.5104732400000014,29.437643781967388,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.2299698899563865},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.2859424243120987},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.1328630392632202},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.1347159999999998},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.4260589500000087},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":44.407045637849471},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},10.560774950000008,60.055820991381175,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.9015114463200327},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.3867881284135599},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":3.640894883468067},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.48432999999999993},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":11.03863992000001},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":47.472956733942098},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},11.52296992000001,65.402151192143762,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":4.5328703340691057},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.2523804219511012},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":4.5299506108265488},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.98941699999999988},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":12.825971235000013},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":12.871960078039656},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8958060000000001},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},15.711194235000013,27.187161444886414,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.985411804938481},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.7901709448194039},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.96865999999999985},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":21.840874440000022},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.7846929999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},26.594227440000022,6.7755827497578851,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.4854300419531921},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.9247915806398215},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.9270381823898761},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.7228310000000002},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.4594888050000066},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":11.246029},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":11.387669785486878},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.079364},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":135.11100399999998},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},1556.1871680499999,307.24929590469765,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":1.6685204957656787}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},5.1392645072637402]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0.63183592762420815},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.278976954677415},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":26.385961333482463},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":12.223351424107376},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":20.138722891260169},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":10.901320452622883},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":3.0229403950950706},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},120.25246010748432]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0.63183592762420815},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.278976954677415},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":26.385961333482463},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":12.223351424107376},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":20.138722891260169},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":10.901320452622883},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":3.0229403950950706},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},120.25246010748432]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0.63183592762420815},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.278976954677415},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":26.385961333482463},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":12.223351424107376},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":26.053590545492803},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":10.901320452622883},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":3.0229403950950706},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},126.16732776171696]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0.63183592762420815},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.278976954677415},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":26.385961333482463},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":12.223351424107376},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":27.092772479367326},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":10.901320452622883},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":3.0229403950950706},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},127.20650969559148]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0.63183592762420815},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.278976954677415},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":26.385961333482463},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":12.223351424107376},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":32.088441657748412},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":16.504623720852994},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":3.0229403950950706},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},137.80548214220269]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0.67400468324028084},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":10.203955999311287},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":7.9793129538420358},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0.65179712297380688},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":17.587387446171149},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},71.170171424330363]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":9.987848169954526E-2},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":9.987848169954526E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.58943849999999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14024258913210672},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1731241397474035},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.7163975036248584,0.58943849999999998]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.4926339200000005},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.1439005},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14024258913210672},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.6326179246568073},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.4004073259999996},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.412910891725867},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.5888021802601298,5.0369417460000001]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.0461848800000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.0271910000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.67574639999999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.3357632790900073},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.9960755361607339},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":6.8799725999999994},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.412910891725867},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.1477804817219557,14.62909488]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.5408160799999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":5.3409719999999989},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.3128787200000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.50671592423644396},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":7.9351379671420927},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.664513321999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.2397867519784631},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},11.084671418102349,24.859180121999998]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":6.7125252},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6026310000000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.3593202880000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.73294667020867443},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":11.258383702499717},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":23.280939539999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.39436114745374,38.955416028000002]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.0886511199999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.5357439999999993},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.40303077474534815},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.1934890879999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1045383479820667},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.188547889599647},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":26.137237841999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.944970214240896},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},19.641087226567958,46.95512205]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.33797824},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":9.0661620000000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.3131927360000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.2212365608365205},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":18.323939577992796},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":26.137237841999998},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.0259641859453099},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},22.571140324774625,47.854570817999999]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,82.22,0,0,0,3.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,82.22,0,0,0,12.7,34.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,57.28,0,0,0,0,10.9,68.760000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,57.28,204.85,0,0,0,10.83,0.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,57.28,204.85,0,0,0,8.31,0.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,57.28,204.85,0,0,0,3.17,0.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,57.28,204.85,0,0,0,6.35,0.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,57.28,204.85,0,0,0,15.02,0.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwSecElcOut",280,"MESSAGE","Int_V2","NIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,27.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,12.34,0,0,0,9.61,0,0,9,0,0,0,9.73,0.15,0.33,0,0,0,0,0,21.76,0,27.08,13.54,3.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,12.34,0,0,0,9.61,0,0,9,0,0,0,9.73,0.15,3.8,0,0,0,0,0,21.76,0,28.5,14.25,3.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.15,0.33,0,0,75.8,0,0,21.76,0,28.5,14.25,3.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.15,0.33,0,0,75.8,0,0,21.76,0,39.57,14.25,3.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.15,0.33,0,0,75.8,0,0,21.76,0,44.71,14.25,3.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.15,0.33,0,0,75.8,0,0,21.76,0,49.11,24.55,3.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwTerElcOut",313,"MESSAGE","Int_V2","NIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,97.17,14.87,0.63,1.74,0.16,0,0,0,0,70.56,0.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,135.41,37.15,0.35,0.54,0.08,3.27,0,0,0,86.36,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,157.57,53.3,0.4,0.88,0.13,5.08,0,0,0,91.66,1.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,180.96,67.8,0.4,1.1299999999999999,0.2,7.87,0,0,0,100.02,0.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,223.54,92.12,0.28000000000000003,2.38,0.35,13.67,0,0,0,116.89,0.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,245.53,108.13,0.17,2.5099999999999998,0.47,18.72,0,0,0,123.52,0.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,383.39,243.4,0,14.06,1,24.15,0,0,9.49,112.63,0.63,0,166.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,32,0,10,0,0,15.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,0,5.36,8.19,0,0,0,0,0,43.5,0,85.49,51.33,9.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,5.36,8.19,0,0,89.2,0,0,43.5,0,95.01,57.04,9.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,5.36,8.19,0,0,89.2,0,0,43.5,0,120.64,57.04,9.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,5.36,8.19,0,0,89.2,0,0,43.5,0,126.31,57.04,9.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,5.36,8.19,0,0,89.2,0,0,43.5,0,131.91999999999999,57.04,9.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,5.36,8.19,0,0,89.2,0,0,43.5,0,159.82,95.96,9.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,130,0,26,0,0,0,0,0,0,0,0,0,255.59,153.46,8.0299999999999994,497.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.5416666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,133.4,13.04,11.92,2.9,2.2400000000000002,0,0,0,0,120.64,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,126.5,27.56,11.92,2.75,2.57,6.15,0,0,0,114.4,38.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,169.04,37.159999999999997,11.92,2.7,2.33,6.15,0,0,0,118.63,37.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,198.02,54.42,11.92,3.69,2.86,10.31,0,0,0,131.63,34.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,224.27,72.75,10.68,5.05,3.32,16.93,0,0,0,143.16999999999999,21.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,302.86,93.63,8.1999999999999993,8.3000000000000007,7.16,27.81,0,0,0,196.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,331.39,111.74,6.34,12.62,9.09,35.200000000000003,0,0,0,203.06,10.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,479.48,185.66,0,29.25,0.56999999999999995,48.25,0,0,0,255.99,2.54,0,58.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.5833333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,115.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,41.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,4.78,2.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.54,35.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,2.88,2.65,2.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.22,9.26,0,26.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,1.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,4.97,0,0,0,0,0,0,0,0,12.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,11.76,5.89,0,0,0.56000000000000005,2.1,0,0,0,6.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,10.93,7.28,0,0.68,0.49,1.75,0,0,0,4.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,27.13,5.22,0,0.86,0.7,2.72,0,0,0,19.510000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,23.23,5.45,0,0.86,0.7,2.72,0,0,0,15.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,12.42,6.25,0,1.07,1.43,3.29,0,0,0,5.29,2.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,15.03,9.43,0,1.4,2.4900000000000002,2.09,0,0,3.83,4.68,1.56,0,67.819999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwFinaleElc",478,"MESSAGE","Int_V2","NIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,15.5,0,1.9,71.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,32.799999999999997,0,3.2,85.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,37.5,0,3.9,87.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,63.9,0,8.1,97.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,77.2,0,11.8,107.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,92.4,0,16.399999999999999,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,108.3,0,21.7,124.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1749.09,0,-3525.54,-2073.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1904.41,0,-3607.99,-2279.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2006.23,0,-1848.37,-2779.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1772.29,0,-1323.66,-2336.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1618.08,0,-1699,-2157.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1707.9,0,-1814.24,-2268.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1153.92,0,-1765.05,-1716.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1109.6099999999999,0,-1767.02,-1664.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1016.79,0,-1697.41,-1561.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1075.56,0,-1709.8,-1624.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1126.8599999999999,0,-1728.1,-1686.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1106.5899999999999,0,-1734.06,-1664.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1203.03,0,-1758.3,-1768.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1131.19,0,-1757.72,-1690.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-881.23,0,-1724.19,-1418.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1026.78,0,-1761.89,-1672.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1131.45,0,-1793.25,-1796.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1139.02,0,-1817.17,-1824.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1124.74,0,-1814.66,-1630.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1123.57,0,-1859.14,-1712.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1140.99,0,-2197.73,-1779.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1085.8499999999999,0,-2222.66,-1689.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.75,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwPrimaire",544,"MESSAGE","Int_V2","NGwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawSEw","index":23,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"SEw",{"$f":"C1&\"Primaire\"","v":"SEwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3282}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"SEwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","H","O","O","O","O","O","O","C","C","C","B","W","S","W","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"SEwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"SEwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"SEwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"SEwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"SEwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"SEwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":37.345461943057792},{"$f":"BA189","v":0},{"$f":"N44","v":302.80482000000001},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":340.15028194305779},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":303.99},{"$f":"H16/I16*1000","v":1118.9522087669259},{"$f":"J16/8.76","v":127.73427040718332},{"$f":"P102","v":0.54111045599999996},{"$f":"Y218","v":0.47395853115449205},null,null,{"$f":"SUM(L16:O16)","v":1.015068987154492},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":219.79999999999998},{"$f":"P16/(Q16+eps)*1000","v":4.6181482579995929},{"$f":"R16/8.76","v":0.52718587420086682},{"$f":"L16+D16","v":37.886572399057791},{"$f":"M16+E16","v":0.47395853115449205},302.80482000000001,0,341.1653509302123,{"$f":"Z218","v":1.3875139200000004},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":1.1103321066123844},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":27.575280889494383},{"$f":"SUM(X16:Z16)","v":342.5528648502123},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":219.79999999999998},{"$f":"AL16/AD16*1000","v":1438.0705917530952},{"$f":"AE16/8.76","v":164.16330956085562},{"$f":"BA131","v":0},{"$f":"Y160","v":3.203497},{"$f":"Z160","v":15.212526441941558},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":18.416023441941558},{"$f":"AC16+AA16-AB16","v":316.0879160673303}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":35.722455428718582},{"$f":"BA190","v":16.251823010704662},{"$f":"N45","v":293.35808000000003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":345.33235843942327},297.92,{"$f":"H17/I17*1000","v":1159.1445973396324},{"$f":"J17/8.76","v":132.3224426186795},{"$f":"P103","v":0.48583573200000002},{"$f":"Y219","v":0.47395853115449205},null,null,{"$f":"SUM(L17:O17)","v":0.95979426315449201},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":237.5},4.0412390025855984,{"$f":"R17/8.76","v":0.46132865326319616},{"$f":"L17+D17","v":36.208291160718581},16.725781541859153,293.35808000000003,0,346.29215270257777,{"$f":"Z219","v":3.3125020200000006},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":3.785199033749032},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":349.60465472257778},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":237.5},{"$f":"AL17/AD17*1000","v":1487.9572789740077},{"$f":"AE17/8.76","v":169.85813686917896},{"$f":"BA132","v":168.52500000000001},{"$f":"Y161","v":0},21.105325106700796,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},189.63032510670081,{"$f":"AC17+AA17-AB17","v":353.38985375632683}]
[null,3,2012,37.773171428718577,20.352750312471258,340.90709199999992,0,399.03301374118973,322.57000000000005,1237.0431650221337,141.21497317604266,1.064765736,5.5063130433693566,null,null,6.5710787793693566,271.7,24.185052554757107,2.7608507482599438,38.837937164718575,25.859063355840615,340.90709199999992,0,405.60409252055911,4.7849134800000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":20.749004950079531},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},410.38900600055911,271.7,1586.8163818573378,181.14342258645408,42.524999999999999,34.013803999999993,16.143332290798043,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},92.682136290798042,431.13801095063866]
[null,4,2013,35.210941406658243,23.653596008526094,324.15164400000009,0,383.01618141518441,314.59000000000003,1217.5090798028684,138.98505477201695,1.2829554359999999,7.1114253043850022,null,null,8.394380740385003,289.89999999999998,28.956125353899424,3.305493761860665,36.493896842658245,30.765021312911095,324.15164400000009,0,391.41056215556944,9.0021991079999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":57.439907990504786},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},400.41276126356945,289.89999999999998,1579.346910155482,180.29074316843401,36,10.848992000000001,46.237784143578246,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},93.086776143578248,457.85266925407421]
[null,5,2014,51.106157085712297,102.01136756039892,144.39122,0,297.50874464611127,268.46000000000004,1108.2051130377383,126.50743299517561,1.430323596,12.811636858960846,null,null,14.241960454960847,309.89999999999998,45.956632637951856,5.2461909404054632,52.536480681712298,114.82300441935976,144.39122,0,311.75070510107213,14.787047315999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":141.22606541426381},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},326.53775241707211,309.89999999999998,1509.4024454060534,172.30621522900154,793.47028248000061,56.255605120000048,63.42434123242397,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},913.15022883242466,467.76381783133593]
[null,6,2015,57.990672713415002,126.46606144134941,157.47129999999999,0,341.92803415476442,314.51,1087.1769869154061,124.10696197664454,1.6204054319999996,15.853870256860123,null,null,17.474275688860121,354,49.362360701600274,5.6349726828310818,59.611078145415,142.31993169820953,157.47129999999999,0,359.40230984362455,27.919440570000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":136.33535739552676},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},387.32175041362456,354,1479.2573666925177,168.86499619777601,251.23867461000023,26.161632200000017,143.98189217622399,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},421.38219898622424,523.65710780915128]
[null,7,2016,64.013329011387981,150.51583931647565,132.67115000000001,0,347.20031832786367,411.87000000000006,842.98520972118297,96.23118832433596,1.953024804,22.124976264074874,null,null,24.078001068074876,412.41,58.383649929659896,6.6648002202808101,65.966353815387976,172.64081558055051,132.67115000000001,0,371.27831939593852,44.506990692000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":80.964032683747675},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},415.78531008793851,412.4,1204.5328389226145,137.50374873545829,254.40564323000001,58.095128245000041,181.86379336501059,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},494.36456484001064,496.7493427716862]
[null,8,2017,69.022878291117706,193.22179480146633,176.78506000000002,0,439.02973309258402,501.69000000000005,875.10162270044043,99.897445513748906,2.1047651280000004,25.274059060152439,null,null,27.378824188152439,438.9,62.380551805715733,7.1210675577301066,71.127643419117703,218.49585386161877,176.78506000000002,0,466.40855728073649,51.632133354000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":7.6885461625227904},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":15.677896165519869},532.97564205701133,438.9,1196.1410162998732,136.54577811642389,451.79078293875017,29.128726110000024,78.119159444743332,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":162.88499999999999},721.92366849349355,524.98629205401426]
[null,9,2018,69.597246859360951,196.26867430672988,138.66091,0,404.52683116609086,464.35000000000008,871.16793618195493,99.448394541319061,2.2646418480000001,28.404484336478063,null,null,30.669126184478063,466.7,65.714862189459851,7.5016965969703024,71.861888707360947,224.67315864320796,138.66091,0,435.1959573505689,58.978689833999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":74.508108774516685},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":6.9789456068702886},509.10959860684369,466.70000000000005,1235.566234785708,141.04637383398494,30.422311920000027,28.924166865000018,80.546712431697301,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},139.89319121669735,576.63876177449004]
[null,10,2019,67.516330448303108,199.53676933995928,140.81137999999999,0,407.86447978826237,469.35000000000008,868.99857204274485,99.20075023319005,2.411688168,30.514898553192346,null,null,32.926586721192344,496.29999999999995,66.344119928528926,7.5735296722064982,69.928018616303106,230.05166789315163,140.81137999999999,0,440.79106650945471,67.215986328,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":105.76456861486352},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":12.622583393272539},522.94200425972952,496.3,1241.3539985519253,141.70707746026545,32.631092340000031,18.291613560000012,90.312672845175825,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},141.23537874517586,616.08398948132049]
[null,11,2020,67.549288776301253,202.93225332351591,143.06085999999999,0,413.54240209981714,474.63000000000011,871.2942757512526,99.462816866581349,2.625436476,34.86448835181104,null,null,37.489924827811038,528.79999999999995,70.896226980147645,8.0931765959072663,70.174725252301258,237.79674167532696,143.06085999999999,0,451.03232692762816,74.759153124000008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":118.47360145243562},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},540.72643147390295,528.79999999999995,1246.5961288319565,142.30549415889917,33.903038400000035,46.263119375000038,82.702322972100745,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},162.86848074710082,659.20003292633851]
[null,12,2021,79.044242193868826,245.44104169258057,145.9495,0,470.4347838864494,541.74,868.37742069341277,99.129842544910133,2.8218343680000002,37.998426584229968,null,null,40.820260952229965,562,72.633916283814287,8.2915429547733215,81.866076561868823,283.43946827681054,145.9495,0,511.25504483867934,84.115278132,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":99.361912164957559},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":21.413912497562333},610.30527439295417,562,1224.6499538440378,139.80022304155682,425.07955061440038,29.914172970000028,102.57936661155128,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},557.57309019595164,688.25327406034933]
[null,13,2022,80.328704989139098,251.14116870492055,148.35754,0,479.8274136940596,550.78000000000009,871.17799065699467,99.449542312442318,3.0153230639999999,41.060898009480319,null,null,44.076221073480319,594.4,74.1524580631541,8.4648924729627968,83.344028053139098,292.20206671440087,148.35754,0,523.90363476753987,93.075113880000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":108.14162735088432},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},631.91370006981469,594.4,1245.0459747992918,142.1285359359922,56.914309100000054,63.360608190000022,98.234501482985621,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},218.5094187729857,740.05532742069897]
[null,14,2023,81.123338411436393,255.11045867473916,150.86698000000001,0,487.10077708617558,557.13,874.30362228954755,99.806349576432368,3.2269853519999998,44.376262764139902,null,null,47.603248116139902,628.79999999999995,75.704911124972739,8.6421131421201753,84.350323763436393,299.48672143887904,150.86698000000001,0,534.70402520231551,102.390412032,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":141.89498871504719},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},652.0293886565903,628.79999999999995,1262.6023813162176,144.13269193107507,39.632344290000034,42.711015215000025,102.1317461462796,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},184.47510565127965,793.92437737163755]
[null,15,2024,82.080825135802684,263.32717124295687,153.48892000000001,0,498.89691637875956,570.48,874.52130903582872,99.831199661624282,3.4577136360000003,48.033326807089658,null,null,51.491040443089659,665.7,77.348716302112322,8.82976213494433,85.538538771802678,311.36049805004654,153.48892000000001,0,550.38795682184923,112.18597148999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":170.14678449362589},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},677.50887973412398,665.7,1273.3298245872761,145.35728591178952,82.041771680000068,40.595240565000026,107.39727012499858,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},230.03428236999866,847.65566422774987]
[null,16,2025,81.030637253784306,269.8954599119794,156.20846,0,507.13455716576374,581.25000000000011,872.48956071529221,99.599264921837019,3.6965203200000003,51.84528705532415,null,null,55.541807375324147,704.9,78.79388193294966,8.9947353804737062,84.727157573784311,321.74074696730355,156.20846,0,562.67636454108788,122.38163124600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":202.76599201584929},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},699.99294720936268,704.9,1280.6907919211405,146.19757898643158,65.582681010000059,46.844871150000031,111.78391899029697,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},224.21147115029706,902.75893922521198]
[null,17,2026,81.947907015270786,274.34266284585766,158.9743,0,515.26486986112843,588.58000000000015,875.43727252222004,99.935761703449785,3.9492237960000001,55.786166018611794,null,null,59.735389814611793,745.19999999999993,80.160211773765695,9.1507091065942578,85.897130811270785,330.12882886446948,158.9743,0,575.00025967574027,132.66213466800002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":240.00866187751657},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},722.59734576601511,745.2,1291.7418245350666,147.45911238984777,44.404182900000045,51.080768420000034,112.714134171458,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},208.19908549145808,962.60600764353171]
[null,{"$f":"B61","v":18},2027,88.751896324606719,299.04153788124262,165.96189000000001,0,553.75532420584932,637.25,868.97657780439283,99.198239475387311,4.2156500759999993,60.027004887261327,null,null,64.24265496326133,787.3,81.598698034352012,9.3149198669351616,92.967546400606722,359.06854276850396,165.96189000000001,0,617.99797916911064,143.18977170599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":229.6508782386808},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},776.12270229738544,787.3,1277.4972444253349,145.8330187700154,252.67784678290022,47.752779800000027,115.42367575796159,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},415.85430234086181,1005.7735805360662]
[null,19,2028,91.520978761768887,313.43143431179078,169.59026,0,574.54267307355963,660.06000000000006,870.44007071108615,99.365304875694775,4.4564735520000003,62.378138221263342,null,null,66.834611773263347,831.40000000000009,80.388034366682064,9.1767162519043453,95.977452313768893,375.80957253305411,169.59026,0,641.37728484682293,155.20515283200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":254.48321535310367},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},811.51738910109782,831.4,1282.1753722085655,146.36705162198237,148.8715274168251,28.115202445000012,131.73511303532038,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},308.72184289714551,1066.0006044542015]
[null,20,2029,95.411505848351908,333.49843331471817,172.56190000000001,0,601.47183916307006,689.1,872.8368004107823,99.638904156481999,4.6431822240000002,63.184789025906412,null,null,67.827971249906412,877.30000000000007,77.314454860518936,8.8258510114747644,100.05468807235191,396.68322234062458,172.56190000000001,0,669.29981041297651,168.45676180199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":281.14316396500988},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":5.1147596802910629},852.69152363725129,877.3,1286.5837546129831,146.87029162248666,205.25295667465014,12.177439999999999,145.28895814925943,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},362.71935482390955,1128.7199279219699]
[null,21,2030,99.864262777712568,352.89827330640082,176.09004000000002,0,628.85257608411337,715.16,879.31732211548945,100.37868973921113,4.804415316,63.871670612093581,null,null,68.676085928093585,919.6,74.680389220690273,8.5251585868367901,104.66867809371257,416.76994391849439,176.09004000000002,0,697.52866201220695,180.52673480999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":294.73302197447185},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0.11231775541117787},892.99034824448177,919.6,1291.4430757541786,147.42500864773729,193.70243634692517,11.672352999999998,132.33365149786809,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},337.70844084479324,1187.6110524635426]
[null,22,2031,100.92344554225586,360.29358761353603,180.41298999999998,0,641.63002315579183,753.61,851.40858422233225,97.192760755974007,5.0108747040000008,65.848374550882625,null,null,70.859249254882627,967.40000000000009,73.247104873010286,8.3615416521701249,105.93432024625587,426.14196216441866,180.41298999999998,0,712.4892724106744,184.74540101399998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":292.85508377564111},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},912.1696248469492,967.40000000000009,1245.6323223305667,142.19547058568114,73.840320304575073,18.19697,46.252920603546237,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},138.29021090812131,1205.0247086225904]
[null,23,2040,202.44462137203416,366.06369092620889,207.22626,0,775.73457229824305,1454.6600000000003,533.27552300760522,60.876201256575939,9.1981414560000001,51.101993540911415,null,null,60.300134996911417,1526.8899999999999,39.49212778688478,4.5082337656261169,211.64276282803417,417.16568446712029,207.22626,0,836.03470729515448,202.07478779399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":15.062859192996894},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":170.27296073633514},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":41.210621722035143},1053.1723542821514,1526.9,774.271198700931,88.387123139375689,5832.0169516199303,517.60482803000002,1804.97336475524,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":1.395},8155.9901444051711,1182.2346932964515]
[null,24,2050,250.4789179628529,241.12235974289899,443.56900999999999,0,935.17028770575189,1936.79,482.8454750931964,55.119346471826077,14.821910568,93.093866785739749,null,null,107.91577735373974,2535.09,42.568815053238367,4.8594537732007268,265.30082853085293,334.21622652863874,443.56900999999999,0,1043.0860650594916,218.53284978599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.393402213393497},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":155.58307650954762},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":132.414141131809},1277.0123170588852,2535.1000000000004,512.87178116706389,58.547006982541539,3853.8755517245868,6364.3256306000012,1804.441019491994,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":3.605},12026.247201816583,1300.1812524366239]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"SEwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.2574499999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":257.34203000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":302.80482000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":1826.2445911488001},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":8.4647500000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":247.68799000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":293.35808000000003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":1766.6014562784003},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":38.063099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":16.443530000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":286.40046199999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},340.90709199999992,1964.044870704,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":38.491980000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":20.186820000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":265.47284400000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},324.15164400000009,1818.9038712816,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":38.920859999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":18.72729},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":79.713750000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},144.39122,709.44135200639994,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":11.113620000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":39.349739999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":21.018819999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":85.98912},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},157.47129999999999,742.59328187520009,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":11.113620000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":96.993340000000018},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0.42293999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":24.141249999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},132.67115000000001,2024.5004934480003,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":13.394060000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":97.635680000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":40.207500000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":25.547820000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},176.78506000000002,2215.1352154176002,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":13.394060000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":98.278019999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":26.988829999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},138.66091,2028.2289373872002,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":13.394060000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":98.920360000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":28.496960000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},140.81137999999999,2031.1954942176001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":13.394060000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":99.562700000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":30.104100000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},143.06085999999999,2034.4423556304,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":13.807659999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":100.20504000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":31.936800000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},145.9495,2038.5301307904001,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":13.807659999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":100.84738},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":33.702500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},148.35754,2042.3376013680002,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":13.807659999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":101.48972000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":35.569600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},150.86698000000001,2046.3319416672,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":13.807659999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":102.13206000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":37.549199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},153.48892000000001,2050.5365104032003,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":13.807659999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":102.77440000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":39.626400000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},156.20846,2054.9045901456002,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":13.807659999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":103.41674},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":41.749899999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},158.9743,2059.2960286032003,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":17.96481},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":104.05908000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":43.938000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},165.96189000000001,2063.7575432064,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":104.70142},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":46.200700000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},169.59026,2068.3124926703999,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":105.34376},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":48.53},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},172.56190000000001,2072.9375182799999,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":106.62844},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":4.4700000000000004E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":50.728760000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},176.09004000000002,2077.0387824335999,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":106.62844},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0.17433000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":53.823},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":1.0990799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},180.41298999999998,2090.3951941200003,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":16.757850000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":106.62844},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0.17433000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":83.665639999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},207.22626,2160.1017819504,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":5.7319800000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":366.55788000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":55.808160000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},443.56900999999999,1696.1530768176001,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"SEwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.2578085363995406},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":37.345461943057792}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5804900220603275},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.4311999999999999E-2},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":35.722455428718582}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5804900220603275},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.1050279999999999},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.773171428718577]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.1050279999999999},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},35.210941406658243]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":8.7084314736486483},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},51.106157085712297]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":11.193360518918922},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.990672713415002]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":11.193360518918922},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":10.017386685810811},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},64.013329011387981]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":14.426530443243246},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":11.761826041216214},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},69.022878291117706]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":14.426530443243246},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":12.336214609459459},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},69.597246859360951]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":14.426530443243246},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":12.961910217567567},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},67.516330448303108]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":14.426530443243246},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":13.622644779729727},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},67.549288776301253]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.013901335135136},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":14.401010116216215},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":10.129217189189193},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},79.044242193868826]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.013901335135136},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":15.155599019594595},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":10.659091081081083},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},80.328704989139098]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.013901335135136},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":15.95023244189189},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":10.659091081081083},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},81.123338411436393]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.013901335135136},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":16.797424295270265},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":11.815659675675679},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},82.080825135802684]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.013901335135136},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":17.697174579729726},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},81.030637253784306]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.013901335135136},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":18.614444341216213},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":12.447635513513516},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},81.947907015270786]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":20.90689705945946},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":19.565501665540538},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":13.760877783783787},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},88.751896324606719]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":9.5199999999999989E-3},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":20.582882724324321},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":14.477351783783787},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},91.520978761768887]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":21.680352820945945},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":15.250157891891895},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":2.009030881853282},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},95.411505848351908]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":22.685219967567566},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":15.956069621621626},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":4.7457730471042474},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},99.864262777712568]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":11.131693765491976},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.0943551033386326E-2},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":23.905326403378378},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":16.813373891891896},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":9.2333259613899621},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},100.92344554225586]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.5551999999999999},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":2.0943551033386326E-2},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":37.997242889189181},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":26.726064540540545},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":9.2333259613899621},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":90.981062460810818},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},202.44462137203416]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.31229399999999996},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.6120000000000001E-2},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0.30368148998410183},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":9.9129285647058829},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":46.653115931756751},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":32.81521335135136},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":4.8651020478764488},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":125.46834900810811},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},250.4789179628529]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"SEwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47710814399999996},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.54111045599999996}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.48583573200000002}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.95130709199999997},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.064765736]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22982648400000003},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.053128952},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2829554359999999]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26373599999999997},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.0938576959999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.430323596]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.33454080000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.2160439279999997},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6204054319999996]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.50133600000000011},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.373140512},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.953024804]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.59780160000000004},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4138692560000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.1047651280000004]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10764025200000001},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.69949440000000007},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4575071960000001},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.2646418480000001]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.78835679999999997},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.49823594},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.411688168]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.93519360000000007},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5447830759999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.625436476]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16291497600000002},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0530432000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.605876192},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8218343680000002]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1708928000000001},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.6640601119999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.0153230639999999]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3010976000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7251532279999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2269853519999998]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4474592000000002},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7862463439999998},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.4577136360000003]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6018992000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8473394599999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.6965203200000003]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7644176000000003},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.9113417719999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9492237960000001]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.29964718800000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.943568},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.972434888},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.2156500759999993]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32873914799999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0942064},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0335280039999999},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.4564735520000003]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.36074030399999996},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1878207999999999},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0946211200000002},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6431822240000002]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2705056000000003},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1411682559999998},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.804415316]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3227776000000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2517177040000003},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.0108747040000008]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.62256794400000004},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4615360000000002},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":2.5590000000000002},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.5550375120000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.1981414560000001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.97167146400000004},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3779007999999999},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":9.657},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8153383040000002},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},14.821910568]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"SEwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":42.524999999999999},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},42.524999999999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":242.75},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":11.655643230000013},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},254.40564323000001,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":32.631092340000031},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},32.631092340000031,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":37.923870600000036},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":18.990438500000018},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},56.914309100000054,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":39.632344290000034},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},39.632344290000034,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":44.404182900000045},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},44.404182900000045,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":17.049463200000016},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":20.295307725000022},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.4367170000000042},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":31.05883237957503},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},73.840320304575073,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":5.4452838473680396},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":10.698048443430004},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":34.013803999999993},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},34.013803999999993,16.143332290798043,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":23.240997010750451},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.891602204655252},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":16.080649200000018},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":104.8492929608183},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.080983},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},26.161632200000017,143.98189217622399,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":12.259187964684481},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.984044100081592},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.2394537799190628},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.2523389999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":22.30268386500002},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":45.064026587012172},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.3691439999999995},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},28.924166865000018,80.546712431697301,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.098624028646395},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.656348794091333},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.2978534553458267},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.079364},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":24.835616190000021},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":57.181675204902056},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":37.445627999999999},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},63.360608190000022,98.234501482985621,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":16.824905185232346},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":18.000958182110814},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.1022372086701679},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":3.1204689999999995},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":27.150184215000028},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":58.203645570266275},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.440361999999999},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},42.711015215000025,102.1317461462796,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":19.449006449480084},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":23.765970933244347},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":12.277436234950459},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.816033},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":35.865937800000033},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":59.931262140286705},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.0708089999999988},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},47.752779800000027,115.42367575796159,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":21.03295630856703},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":26.45518970928331},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":35.985588964509965},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.9922629999999995},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":48.859916515507798},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.680089999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},11.672352999999998,132.33365149786809,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":32.102357051909699},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":41.531622472451751},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":20.575289690296287},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.7704459999999997},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.409373060000021},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":56.024603999999997},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":86.234832734541655},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":10.779802},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":544.44833800000015},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},6364.3256306000012,1804.441019491994,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":16.251823010704662}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.352750312471258]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":45.710677037697394},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":69.282476031506476},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},196.26867430672988]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":45.710677037697394},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":72.550571064735891},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},199.53676933995928]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":47.374079305630531},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":87.680471321228282},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":38.780386810354344},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},255.11045867473916]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":47.374079305630531},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":100.716275246557},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":44.976787056144126},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},274.34266284585766]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":9.8057122810802291},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":65.849882216505279},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":115.26182699413594},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":54.189038278135733},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":7.116452307334959},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},333.49843331471817]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":9.8057122810802291},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1.0447836797152763},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":4.7055316396337599},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":10.028094186884905},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":23.983150151831154},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":45.316922914727932},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":20.719224066689364},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":19.714620579739137},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":56.193454608482483},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},241.12235974289899]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.3261939200000004},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.1320000000000006E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14331359473353969},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.33064493642095233},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.47395853115449205},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":1.3875139200000004}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.0694864800000006},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.7154270000000003},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14331359473353969},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.3629994486358168},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.5063130433693566,4.7849134800000011]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":6.6010103999999998},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.9063664999999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.4278934471329971},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":6.4606877906104074},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":16.412063670000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":8.9652890191167174},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},15.853870256860123,27.919440570000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.699704880000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.193966},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.4597168960000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0983963367792007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.250077534536089},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":40.862598552000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":13.166424681877055},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},30.514898553192346,67.215986328]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":16.902314880000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":15.953164500000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.2166575360000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.5897572330084795},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":24.847012102447923},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":56.002976963999991},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.624128674023915},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},41.060898009480319,93.075113880000004]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":21.756371040000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":21.307933500000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.9466729920000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1752956343483705},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.429490132064302},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":72.370653713999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.240501288911478},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},51.84528705532415,122.38163124600001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":29.303759279999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":30.294379500000005},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.654043360000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.1733724548140936},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":41.615069349974874},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":94.204579661999986},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":18.396347221117441},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},63.184789025906412,168.45676180199999]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":31.855617359999997},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":33.10130250000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":18.353272224000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.6104789187513897},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":41.615069349974874},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":101.43520892999999},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":20.62282628215636},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},65.848374550882625,184.74540101399998]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,107.22,0,0,11.95,632.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,107.22,0,0,27.54,615.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,284.98,642.34,107.22,0,0,32.380000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,284.98,642.34,0,0,0,36.270000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,293.77999999999997,642.34,0,0,0,39.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,293.77999999999997,642.34,0,0,0,45.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,397.62,642.34,0,0,0,50.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,397.62,642.34,0.39,0,0,57.75,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwSecElcOut",280,"MESSAGE","Int_V2","SEwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,22.49,220.68,7.0000000000000007E-2,41.92,18.829999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0.45,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,0,0,0,0,0,9.1300000000000008,0,0,0,0,0,0,0,0,0,63.84,0,80.05,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,41.92,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.14,6.48,0,0,0,0,0,0,0,0,82.28,0,93.99,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,0,0,0,0,82.28,0,108.86,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.14,6.48,0,0,0,0,0,0,0,0,85.63,0,134.22999999999999,67.12,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,0,0,0,0,119.24,0,156.35,78.17,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,10.37,0,0,0,9.1300000000000008,6.48,0,0,0,0.03,0,0,0,0,125.09,0,181.28,90.64,24.26,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwTerElcOut",313,"MESSAGE","Int_V2","SEwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,319.85000000000002,44.5,0,5.51,0.39,0,0,0,0,218.03,3.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,448.11,100.8,0,1.59,0.27,10.55,0,0,0,294.48,4.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,517.88,149.6,0,2.88,0.43,16.59,0,0,0,321.64999999999998,5.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,605.53,202.6,0,3.54,0.62,24.64,0,0,0,357.28,5.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,781.75,309.5,0,5.87,1.03,40.9,0,0,0,423.22,6.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,906.41,390.3,0,13.37,1.35,47.78,0,0,0,459.44,7.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1864.06,1076,0,54.43,3.34,50.04,0,0,64.38,662.42,6.24,0,618.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,0,0]
["","",2011,0,0,20,275.5,48,49,67.650000000000006,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,275.5,48,49,67.650000000000006,150,0,0,0,30,0,0,0,0,30,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,127.6,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,239.5,48,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,164.45,0,345.26,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,239.5,30,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,171.13,0,403.69,242.37,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,239.5,30,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,171.13,0,424.87,242.37,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,239.5,0,0,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,0,0,0,0,171.13,0,495.84,283.02,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,221.5,0,0,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,96,0,0,0,15,35,0,0,0,0,0,0,0,0,250,0,577.5,346.73,28.62,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,67.650000000000006,0,0,0,0,0,0,25,0,0,0,0,0,0,51.2,96,0,32.799999999999997,0,15,35,0,0,0,94.92,801.45,0,0,0,250,0,1242.71,746.12,69.34,1519.09,0,0,0,0,0,0,0,0]
["","","Table",4.333333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,439.79,38.64,0,8.6999999999999993,5.08,0,0,0,0,324.8,36.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,478.38,72.599999999999994,0,8.25,6.49,11.47,0,0,0,338.86,93.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,535.79999999999995,91,0,8.1,6.03,15.13,0,0,0,376.35,104.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,663.2,150.80000000000001,0,10.73,9.2799999999999994,35.96,0,0,0,451.05,125.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,763.64,212.3,0,16.16,13.97,54.15,0,0,0,497.63,88.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,928.58,299.99,0,24.59,20.13,82.37,0,0,0,572.48,141.02000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1073.49,383.56,0,35.590000000000003,26.4,104.1,0,0,0,629.71,166.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1974.47,740.94,0,96.65,1.57,94.71,0,0,68.77,1100.78,11.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.375,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.67,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.68,0,20.76,230.32,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,23.94,14.37,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,44.06,0,0,0,0,0,0,0,0,0,0,0,0,0,11.69,0,27.1,16.27,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,24.48,0,0,0,0,0,0,11.65,3.9,12.79,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.5299999999999994,0,74.040000000000006,34.08,0,115.95,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,39.840000000000003,0.8,0,0,1.4,0,0,0,0,0,3.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,18.64,10.79,0,0,2.78,0,0,0,0,12.48,12.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,32.380000000000003,17.53,0,1.37,1.7,5.23,0,0,0,18.809999999999999,7.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,36.4,22.91,0,0.63,3.08,9.39,0,0,0,19.52,7.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,46.1,21.42,0,2.15,4.51,6.69,0,0,0,23.92,17.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,48.68,23.25,0,2.4,1.94,7.53,0,0,0,24.63,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,53.29,28.28,0,2.9,4.07,9.1999999999999993,0,0,0,24.63,13.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,87.96,49.42,0,4.8600000000000003,8.34,6.28,0,0,19.079999999999998,35.44,15.58,0,273.29000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwFinaleElc",478,"MESSAGE","Int_V2","SEwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,44.5,0,5.9,221.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,79.599999999999994,0,9.4,265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,100.8,0,12.4,299.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,185.7,0,25.9,350.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,240.8,0,35.6,389.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,309.5,0,47.8,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,390.3,0,62.5,466.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1872.29,0,-3410.41,-2484.2399999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1513.37,0,-4210.53,-2212.4499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1415.42,0,-1238.42,-2080.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1412.1,0,-1357.24,-2060.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1162.19,0,-1721.8,-1765.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1230.32,0,-1754.36,-1827.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1195.68,0,-1758.8,-1777.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1174.26,0,-1766.5,-1743.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1124.3900000000001,0,-1701.13,-1672.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1161.01,0,-1709.61,-1710.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1166.95,0,-1716.88,-1717.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1147.18,0,-1722.65,-1698.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1194.81,0,-1739.23,-1752.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1147.5999999999999,0,-1742.12,-1704.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1066.9100000000001,0,-1763.65,-1638.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1126.8900000000001,0,-1784.47,-1706.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1213.6500000000001,0,-1875.32,-1804.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1223.1400000000001,0,-2124.44,-1820.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1159.55,0,-2118.79,-1760.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1189.6500000000001,0,-2216.88,-1823.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1161.06,0,-2362.11,-1777.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1229.2,0,-2331.8000000000002,-1795.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.541666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwPrimaire",544,"MESSAGE","Int_V2","SIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawSIw","index":24,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"SIw",{"$f":"C1&\"Primaire\"","v":"SIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3579}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"SIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","B","S","B","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"SIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"SIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"SIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"SIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"SIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"SIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"SIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":8.2213764407139429},{"$f":"BA189","v":0},{"$f":"N44","v":0.42356999999999989},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":8.6449464407139427},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":18.38},{"$f":"H16/I16*1000","v":470.34529057203173},{"$f":"J16/8.76","v":53.692384768496773},{"$f":"P102","v":5.8183920000000004E-3},{"$f":"Y218","v":7.1656797366769845E-3},null,null,{"$f":"SUM(L16:O16)","v":1.2984071736676985E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":13.1},{"$f":"P16/(Q16+eps)*1000","v":0.9911505134935481},{"$f":"R16/8.76","v":0.11314503578693472},{"$f":"L16+D16","v":8.227194832713943},{"$f":"M16+E16","v":7.1656797366769845E-3},0.42356999999999989,0,8.6579305124506192,{"$f":"Z218","v":0.24966000000000005},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":8.9075905124506196},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":13.1},{"$f":"AL16/AD16*1000","v":679.9687414084442},{"$f":"AE16/8.76","v":77.622002443886331},{"$f":"BA131","v":0},{"$f":"Y160","v":4.8432999999999997E-2},{"$f":"Z160","v":2.7372405398968027},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":2.7856735398968029},{"$f":"AC16+AA16-AB16","v":8.9075905124506196}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":8.2213764407139429},{"$f":"BA190","v":0},{"$f":"N45","v":73.72972},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":81.95109644071394},30.89,{"$f":"H17/I17*1000","v":2652.9976186699232},{"$f":"J17/8.76","v":302.85360943720588},{"$f":"P103","v":14.417975375999999},{"$f":"Y219","v":3.4914688587701121},null,null,{"$f":"SUM(L17:O17)","v":17.909444234770113},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":53.999999999999993},331.65637465654726,{"$f":"R17/8.76","v":37.860316741614987},{"$f":"L17+D17","v":22.63935181671394},3.4914688587701121,73.72972,0,99.86054067548406,{"$f":"Z219","v":0.97770360000000012},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:Z17)","v":100.83824427548406},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":54},{"$f":"AL17/AD17*1000","v":1867.3748939904456},{"$f":"AE17/8.76","v":213.17064999890931},{"$f":"BA132","v":0},{"$f":"Y161","v":30.581523999999998},7.9821775884499395,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},38.563701588449938,{"$f":"AC17+AA17-AB17","v":100.83824427548406}]
[null,3,2012,8.2213764407139429,0,92.496258000000012,0,100.71763444071395,34.9,2885.8921043184514,329.43973793589629,15.689294027999999,4.3956997212423881,null,null,20.084993749242386,59.7,336.43205604485871,38.40548584986972,23.910670468713942,4.3956997212423881,92.496258000000012,0,120.80262818995634,1.8132832079999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},122.61591139795634,59.7,2053.8678626123337,234.45980166807465,0,6.349996,9.161188725982047,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},15.511184725982048,122.61591139795634]
[null,4,2013,8.8656749272004305,2.8720682014890389,178.34158199999999,0,190.07932512868945,38.56,4929.4430790635224,562.7218126784843,31.569047481189187,9.2686555900577048,null,null,40.837703071246892,98.3,415.43950220846898,47.424600708729336,40.434722408389618,12.140723791546744,178.34158199999999,0,230.91702819993634,3.0346926359999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},233.95172083593633,98.3,2379.9768142007765,271.6868509361617,28.676865800000026,42.361729000000004,13.391377882455195,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},84.429972682455229,233.95172083593633]
[null,5,2014,28.603652955923273,20.437217863664927,153.30898599999998,0,202.34985681958818,147.54000000000002,1371.4915061650274,156.56295732477483,3.2118182581621624,12.119795809918392,null,null,15.331614068080555,139.30000000000001,110.06183824106199,12.56413678550936,31.815471214085434,32.55701367358332,153.30898599999998,0,217.68147088766875,17.894305601999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},235.57577648966875,139.29999999999998,1691.1398168676869,193.05249051000993,175.99574762000015,28.489807360000015,162.91890978815735,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},367.40446476815748,235.57577648966875]
[null,6,2015,14.873318053008591,47.243355175793155,105.89909,0,168.01576322880175,187.21,897.4721608290248,102.45115991198914,2.0305799221621621,12.471468248616048,null,null,14.50204817077821,149.09,97.270428397649098,11.103930182380035,16.903897975170754,59.714823424409204,105.89909,0,182.51781139957995,23.678905463999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":34.288092010744307},221.24582253284328,149.1,1253.908320067733,143.14021918581429,281.8073970533336,3.6467046000000036,63.42161839841323,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":164.13},513.00572005174683,186.95773052209898]
[null,7,2016,15.436142101657239,48.989218034487152,106.59916,0,171.02452013614439,190.42,898.14368310127304,102.52781770562478,2.0514338581621625,14.679426364699333,null,null,16.730860222861494,235.99999999999997,70.893475517595604,8.0928625020086304,17.487575959819402,63.668644399186483,106.59916,0,187.75538035900587,37.869373565999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":83.484562778358651},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},240.67385959426917,236,1373.5526371721517,156.79824625252874,18.103909824000016,22.755206045000023,155.58249046265655,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},196.4416063316566,324.1584223726278]
[null,8,2017,15.912449634749276,83.885098989555345,107.87392999999999,0,207.6714786243046,282.88000000000005,734.13277228614447,83.805110991569009,2.1228217501621622,17.459027801777829,null,null,19.581849551939992,318.41000000000008,61.498852270107719,7.020416925811384,18.035271384911439,101.34412679133317,107.87392999999999,0,227.25332817624459,49.764174168000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":70.845320508504216},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},292.0666080135079,318.40000000000003,1139.7987704837062,130.11401489540026,379.60874991000003,28.461159650000027,130.41308348066687,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},538.48299304066688,362.91192852201209]
[null,9,2018,20.811121535289818,114.4439059080065,123.67234000000001,0,258.9273674432963,384.87,672.76578440329536,76.799747078001758,2.4379471059189188,21.359828842373364,null,null,23.797775948292283,397.41,59.882176965082557,6.8358649503518905,23.249068641208737,135.80373475037987,123.67234000000001,0,282.72514339158857,59.876779487999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":42.53778031833626},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},357.65102854885191,397.4,1007.0176368072174,114.95635123370062,322.48875772800005,38.910608600000032,110.87332069967186,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},472.27268702767196,400.18880886718819]
[null,10,2019,24.930646960833005,129.5154468311635,127.24395,0,281.69004379199652,409.87,687.26680116133537,78.455114287823676,2.9262605218108111,25.989308547670149,null,null,28.915569069480959,521.30000000000007,55.468193111310711,6.3319855149898077,27.856907482643816,155.50475537883364,127.24395,0,310.60561286147748,76.291813673999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":161.91489163644394},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},401.94653220474083,521.29999999999995,1081.644780052148,123.47543151280229,151.34147935133345,45.804147400000033,179.97235054758917,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},377.11797729892265,563.86142384118477]
[null,11,2020,33.739875437356588,158.46200142038597,187.02308340000002,0,379.22496025774257,495.43999999999994,765.43064802547758,87.377927856789682,7.5901935494864858,30.988434786422637,null,null,38.578628335909123,644.5100000000001,59.857299863943993,6.833025098623744,41.330068986843074,189.4504362068086,187.02308340000002,0,417.80358859365168,90.115088417999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":193.40815437110115},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},522.96778268091498,644.5,1111.5220124934306,126.88607448555143,296.99342334000016,48.921650000000028,151.55662910922214,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},497.47170244922233,716.37593705201607]
[null,12,2021,34.232643274982451,160.88067774939566,183.97034519999997,0,379.08366622437808,498.24,760.84550863916604,86.854510118626266,7.1406532694864868,33.72164072257624,null,null,40.862293992062725,650.39999999999986,62.826405275883246,7.1719640725894118,41.373296544468936,194.6023184719719,183.97034519999997,0,419.94596021644082,91.954323125999991,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":193.24584671425961},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},526.94938901170417,650.4,1107.3112480411498,126.40539361200341,24.993215104000026,35.991957265000039,20.165135805186484,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},81.150308174186549,720.19523572596381]
[null,13,2022,31.709586182772597,178.82994312327608,129.57507000000001,0,340.11459930604872,507.07999999999993,670.7316386093886,76.567538654039794,3.7034622254864864,33.533708477720658,null,null,37.237170703207141,656.4,56.729388639000376,6.4759576071918241,35.413048408259087,212.36365160099675,129.57507000000001,0,377.35177000925586,99.904902629999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":196.54607870267932},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},492.30577830851917,656.4,1049.4391484021914,119.79898954362916,195.76,5.8216628800000052,87.16914417215979,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},288.75080705215981,688.85185701119849]
[null,14,2023,31.767667767086319,178.82994312327608,131.46634,0,342.06395089036243,509.37,671.54318253992665,76.660180655242769,3.7813869254864869,34.731981899322463,null,null,38.51336882480895,662.2,58.159723383007169,6.6392378291104075,35.54905469257281,213.56192502259853,131.46634,0,380.57731971517137,103.80555937199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":197.33261018243019},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},499.4319847564347,662.2,1052.196609693242,120.11376822982214,0,24.614971480000015,42.766305240824245,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},67.38127672082426,696.76459493886489]
[null,15,2024,32.057399387860038,179.83237364927643,133.56681999999998,0,345.45659303713649,511.11,675.89480353962256,77.156941043335905,3.9249054254864868,37.975767165835059,null,null,41.900672591321545,668.0999999999998,62.716169122428376,7.1593800368068923,35.982304813346524,217.8081408151115,133.56681999999998,0,387.35726562845804,104.99360458799998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":198.50080439525451},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},507.39997588572135,668.1,1056.5795244439093,120.6141009639166,10.009012200000008,33.159985815000027,13.025576898444495,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},56.194574913444526,705.90078028097582]
[null,16,2025,31.004375638840429,199.01565101761108,96.397899999999993,0,326.41792665645153,513.89,635.19026767684045,72.510304529319683,4.0505677454864868,38.298118963085066,null,null,42.348686708571556,674,62.83187938863982,7.1725889713059159,35.054943384326918,237.31376998069615,96.397899999999993,0,368.76661336502309,107.690285616,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":198.41706314336403},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},491.5060046502864,674,1023.6247296641699,116.85213808951711,209.21850000000001,2.8436958000000021,29.566068385052407,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},241.62826418505242,689.92306779365049]
[null,17,2026,30.282841081977686,274.95595236885237,60.976660000000003,0,366.21545345083001,642.23000000000013,570.22476908713384,65.094151722275555,4.179548365486486,40.203864402868462,null,null,44.383412768354944,679.79,65.289887711943464,7.45318352876067,34.462389447464176,315.15981677172084,60.976660000000003,0,410.59886621918497,109.55989299599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":53.090144448341618},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},535.20786488444833,679.8,865.39866038951152,98.789801414327798,828.22739999999988,19.547962115000018,20.498137924482279,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},868.2735000394822,588.29800933278989]
[null,{"$f":"B61","v":18},2027,30.282841081977686,274.95595236885237,61.906900000000007,0,367.14569345083004,642.23000000000013,571.67322213355021,65.259500243555962,4.3011690014864872,42.169185164591113,null,null,46.470354166077598,685.7099999999997,67.769690051771036,7.7362659876450959,34.584010083464172,317.12513753344348,61.906900000000007,0,413.61604761690762,111.471616704,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":56.499093347796112},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":3.3630412707021488E-2},540.13676999017093,685.7,870.06304932953196,99.32226590519771,0,20.558698490000022,20.959895997033712,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},41.518594487033738,596.60223292526007]
[null,19,2028,30.485284595491201,275.61906501217129,62.662739999999999,0,368.76708960766246,643.38000000000011,573.17151544602314,65.430538292925021,4.4165733734864867,43.948852729507713,null,null,48.365426102994199,691.30000000000007,69.96300607882911,7.9866445295467026,34.901857968977687,319.56791774167903,62.662739999999999,0,417.13251571065666,113.475159228,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":58.253841817610841},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},545.65678060791993,691.3,873.58689776584811,99.724531708430149,6.6210100000000054,19.845850695000017,21.966585837138357,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},48.433446532138376,603.91062242553073]
[null,20,2029,30.529294054950661,275.7609394555376,63.569380000000002,0,369.85961351048826,643.63000000000011,574.64632399124991,65.598895432791082,4.5319004174864865,45.855216941675074,null,null,50.387117359161564,696.99999999999989,72.291416583125766,8.2524448154253154,35.061194472437151,321.61615639721265,63.569380000000002,0,420.24673086964981,115.34038835999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":61.512010924291637},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0.39344305233008176},550.63622489891316,696.99999999999989,877.69697671574579,100.19371880316733,1.4165800000000013,21.055890130000019,20.450135369329985,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},42.922605499330004,611.7547927708747]
[null,21,2030,30.529294054950661,275.7609394555376,64.361379999999997,0,370.65161351048823,643.63000000000011,575.87684463199071,65.73936582556972,4.5967982654864867,46.849832726967236,null,null,51.44663099245372,699.4000000000002,73.558237048496025,8.3970590238009155,35.126092320437145,322.61077218250483,64.361379999999997,0,422.09824450294195,115.91017292399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":61.898315007100116},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0.80868783896048058},553.05752309620527,699.4,878.10573386380452,100.24038057805988,0,13.164904940000008,6.2470456123857412,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},19.411950552385751,614.14715026434487]
[null,22,2031,29.980013827069193,275.7609394555376,58.159490000000005,0,363.90044328260677,641.6500000000002,567.13230465613128,64.741130668508134,3.0781901406486485,44.257428258889504,null,null,47.335618399538156,703.70000000000016,67.266759128698993,7.6788537818149534,33.058203967717844,320.01836771442709,58.159490000000005,0,411.23606168214491,116.72679282600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":70.901533571556456},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":1.2848712838338074},543.01196017740824,703.7,870.5820981457025,99.381518053162395,0,1.8265977400000004,8.953316916770623,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},10.779914656770623,612.62862246513089]
[null,23,2040,55.362848781067939,268.34591579761997,49.863950000000003,0,373.57271457868791,760.76,491.0519935047688,56.056163642096898,2.8040632919999999,34.948651399801911,null,null,37.752714691801913,749.49999999999989,50.370533277249116,5.750060876398301,58.166912073067941,303.29456719742188,49.863950000000003,0,411.32542927048985,118.58767612199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":0.28841666872050181},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":3.345633357157821},544.96221106175312,749.5,723.02200716920061,82.536758809269472,1084.7356393968134,78.51931868000004,193.82363766468728,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1357.0785957415007,541.90499437331584]
[null,24,2050,53.007403222327682,202.76489562227138,22.573699999999999,0,278.34599884459902,727.55000000000007,382.5798898283266,43.673503405060117,4.5117257039999998,30.698347017964956,null,null,35.210072721964956,819.01,42.991016863695251,4.9076503269058502,57.519128926327681,233.46324264023633,22.573699999999999,0,313.55607156656396,119.45056765799998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":41.31748099795076},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":49.28367428999109},448.0557448938273,819,537.3498798556617,61.341310485806133,386.50307889150019,1216.1076427000003,94.606332366939881,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1697.2170539584401,440.08955160178698]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"SIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.9829999999999993E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0.33373999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":0.42356999999999989},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":2.3897507760000001},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":59.964980000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":73.72972},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":288.74531894399996},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":78.176870000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":14.319387999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},92.496258000000012,340.01769880799998,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":163.74486999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":14.596712000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},178.34158199999999,607.84872729119991,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0.34638999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":120.79550999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":17.293050000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":14.874036},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},153.30898599999998,729.11671412639998,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.71768999999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":93.515270000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":11.666129999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},105.89909,486.8226104016,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":1.1138999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":94.534509999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":10.950749999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},106.59916,484.01956457760002,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":1.5345499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":95.553749999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":10.785629999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},107.87392999999999,482.9450636784,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":15.664630000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":96.572990000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":11.434719999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},123.67234000000001,484.27651044480001,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":16.135100000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":99.074439999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":12.034409999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},127.24395,492.27098748960003,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":16.630479999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":121.39803000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":32.477899999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":16.516673399999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},187.02308340000002,732.67234101600002,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":120.70994999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":29.366400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":16.719255199999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},183.97034519999997,711.3559567776,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":101.21433},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":11.186},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},129.57507000000001,479.7359692032,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":104.6682},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":9.6234000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},131.46634,483.5772023088,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":106.31747999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":10.0746},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},133.56681999999998,484.91299220159999,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":68.50475999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":10.718399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},96.397899999999993,319.22651511359999,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":32.587920000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":11.214},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},60.976660000000003,165.792781152,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":33.050160000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":11.682},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},61.906900000000007,166.68041232960002,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":33.5124},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":11.9756},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},62.662739999999999,167.10086920320001,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":33.974640000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":12.42},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},63.569380000000002,167.89506552,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":34.436880000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":12.74976},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},64.361379999999997,168.31552239360002,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":17.17474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":34.423470000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.56128},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},58.159490000000005,152.7522355008,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":16.360229999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":17.361480000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":16.142240000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},49.863950000000003,109.2040947264,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":12.45218},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":10.121519999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},22.573699999999999,25.367564707199993,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"SIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":8.2213764407139429}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":8.2213764407139429}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.2213764407139429]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.8656749272004305]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":17.42328916385798},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.49093686486486487},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.4680504864864869},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.603652955923273]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.0988681098039219},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.0169406486486487},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.4680504864864869},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.873318053008591]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.0988681098039219},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.4680504864864869},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.436142101657239]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.0988681098039219},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":2.1759023189189191},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.4680504864864869},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.912449634749276]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.0988681098039219},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":2.8071068594594601},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":2.4680504864864869},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},20.811121535289818]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.1457899137254905},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":3.4733783189189196},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":5.8743826486486492},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.930646960833005]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.8954459303656601},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.1457899137254905},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.1764700432432438},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.053415837837839},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.739875437356588]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.5533679301536836},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.1457899137254905},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.116789459459461},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},34.232643274982451]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.0849183843137253},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.116789459459461},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.709586182772597]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.1429999686274508},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.116789459459461},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.767667767086319]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":3.1457899137254905},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.403731135135137},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},32.057399387860038]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.9965861647058822},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.403731135135137},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.004375638840429]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.93463160784313737},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.403731135135137},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.282841081977686]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.93463160784313737},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.403731135135137},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.282841081977686]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.93463160784313737},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.606174648648654},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.485284595491201]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.93463160784313737},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.650184108108112},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.529294054950661]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.93463160784313737},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.650184108108112},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.529294054950661]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.0021982837633936},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.2217071436142026E-2},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.93463160784313737},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":4.9479422594594595},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.303389567567571},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.980013827069193]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.47276887843137255},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":3.7924872810810815},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":12.660641297297301},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":26.657316287258691},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},55.362848781067939]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":7.7147221621621645E-2},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.889595567567572},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":30.816225396138996},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},53.007403222327682]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"SIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":5.8183920000000004E-3}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":14.29869834},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":14.417975375999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":15.389646839999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},15.689294027999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":29.615615279999997},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5826026240000002},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},31.569047481189187]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.2255349400000002},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.7953599999999989E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.45092538000000004},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.44994916216216224},3.2118182581621624]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.06185654},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.6940800000000008E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39855985200000005},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.44994916216216224},2.0305799221621621]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0667052000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.16822080000000003},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.34037593199999999},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.44994916216216224},2.0514338581621625]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0715538600000001},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.25803359999999997},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.44994916216216224},2.1228217501621622]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.07640252},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.36923040000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.62284629391891899},2.4379471059189188]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.53412480000000007},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.93947718581081086},2.9262605218108111]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":5.08139568},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80546400000000007},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},7.5901935494864858]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":4.56743772},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.92806560000000016},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22982648400000003},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},7.1406532694864868]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1297377799999999},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.99839520000000015},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},3.7034622254864864]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2218623200000001},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1005632000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},3.7813869254864869]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.23155964},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2198384},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},3.9249054254864868]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2751975799999999},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2873168000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},4.0505677454864868]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.29459222},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21818970000000001},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3823567999999999},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},4.179548365486486]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.2994408800000001},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4816736000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},4.3011690014864872]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.31398686},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25019085600000002},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5767135999999999},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},4.4165733734864867]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3188355200000001},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26473683600000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6755552},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},4.5319004174864865]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3236841799999999},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7268768000000003},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.2727728614864866},4.5967982654864867]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7610912000000003},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.87490114864864865},3.0781901406486485]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38110467600000003},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.998216},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42474261600000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8040632919999999]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.50620010400000004},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0210256000000002},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":1.9844999999999999},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.5117257039999998]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"SIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},0,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":18.103909824000016},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},18.103909824000016,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":2.8283530733333366},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":20.235493278000014},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":128.27763300000009},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},151.34147935133345,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":195.76},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},195.76,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":828.22739999999988},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},828.22739999999988,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},0,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.69343427010718994},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.85631000000000002},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.33903100000000003},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.4677544558748572},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":5.154655},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},6.349996,9.161188725982047,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.167936192203323},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":9.7316104457910004},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.640894883468067},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.6467046000000036},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":39.881176876950839},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},3.6467046000000036,63.42161839841323,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":28.759273939182403},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":71.482796590585707},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.4554872469900917},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.93406500000000003},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":30.70350360000003},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":8.1757629229136572},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.60887199999999997},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":6.6641680000000001},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},38.910608600000032,110.87332069967186,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":14.237300461516568},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":30.732728324920284},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":14.605915520889338},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.231582},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.5900808800000048},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":27.59319986483359},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},5.8216628800000052,87.16914417215979,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.1131444862246997},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.058879893065342},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.9956464680143249},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.5636939999999997},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":23.051277480000017},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":35.59863439351988},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},24.614971480000015,42.766305240824245,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.985411804938481},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.1513217884916815},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.4087977279873458},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.6121269999999999},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":18.946571490000021},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":10.414364675616206},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},20.558698490000022,20.959895997033712,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.36861505937276939},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.058879893065342},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.8949108055704906},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.6047989999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.5601059400000086},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.92463985437713969},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},13.164904940000008,6.2470456123857412,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.90876385924573855},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.5518693774482504},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.0028459999999999},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":16.256895270000015},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":15.650479000000001},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":86.700544000000008},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},1216.1076427000003,94.606332366939881,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},0]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.1931773849893492},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":17.985508912847227},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":8.7112562236109472},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":10.653276156742475},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},114.4439059080065]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.1931773849893492},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":18.258263065403796},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":10.662679782657737},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":23.50063936829612},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},129.5154468311635]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.1931773849893492},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":18.258263065403796},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":14.865286921900928},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":42.855332709647108},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},178.82994312327608]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.1931773849893492},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":18.258263065403796},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":14.865286921900928},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":43.857763235647475},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},274.95595236885237]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":8.1931773849893492},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":18.258263065403796},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":14.865286921900928},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":44.662750322332741},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},275.7609394555376]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":25.101130214586821},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.11120277565012869},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":2.1913083769178976},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":4.2312924612942426},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":10.020130342059696},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},202.76489562227138]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.24966000000000005},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.1656797366769845E-3},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":7.1656797366769845E-3},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0.24966000000000005}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.4277508000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.61320000000000008},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":2.7895637916929328},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":8.1893482704879839E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0.7723324079999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.5242424468445759},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.3956997212423881,1.8132832079999999]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.2082404800000006},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.3157584999999994},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3695234457347079},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.33208108800000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.18118933048454663},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.132435132449253},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":9.8228253959999972},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.6809878900510036},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":2.1073324498965369},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.471468248616048,23.678905463999996]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.522108960000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":38.346462000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3695234457347079},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.7994161280000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.68995259178861257},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":13.03552254349232},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":17.623826585999996},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.7925677602364027},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":4.1017422064181064},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},25.989308547670149,76.291813673999997]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.075241600000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":48.9847155},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3695234457347079},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.5991462720000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.3901418689153351},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":20.081764681639257},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":21.245799257999995},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.2683253133918264},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":5.4239531680395343},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},33.533708477720658,99.904902629999995]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.35885536},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.282883999999996},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3695234457347079},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.5761871680000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.792443602703057},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":25.600618876422367},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":26.472359087999994},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.11157987018539876},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":5.4239531680395343},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},38.298118963085066,107.690285616]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.015294720000011},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.686062999999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.3695234457347079},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.225113056000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.3329405885552639},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":32.728799739345568},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":30.413917583999993},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":5.4239531680395343},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},45.855216941675074,115.34038835999999]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.357828240000007},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.812535499999989},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":2.6713977006681193},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.754125952000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.463970160883072},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":33.698107229298778},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":30.802303133999992},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":5.4239531680395343},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},44.257428258889504,116.72679282600001]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0.13,0.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,223.39,33.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,32.65,0,254.81,0,0,13.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,353.84,0,313.69,0,0,39.130000000000003,33.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,365.42,0,253.67,0,0,13.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,365.42,0,164.28,0,0,12.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,365.42,0,77.040000000000006,0,0,13.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,365.42,0,77.010000000000005,0,0,7.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwSecElcOut",280,"MESSAGE","Int_V2","SIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.31,0,0.16,17.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0.16,17.91,0,0,0,0,27.06,0,0,0,0,0,0,0,0,0.08,122.18,0,0,0,9.01,0,0,14.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0.16,17.91,0,0,0,0,27.06,36.17,52.89,0,0,0,0,0,0,0.08,122.18,0,0,0,12.41,0,0,14.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,12.82,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,0,0,0,0,0,16.59,124.03,0,0,0,23.82,0,0,62.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,0,0,0,0,0.08,124.03,0,0,0,28.22,0,0,64.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,48.09,170.21,0,0,0.08,36.85,0,0,0,28.22,0,0,64.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,48.09,170.21,0,0,0.08,36.85,0,0,0,28.22,0,0,66.180000000000007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwTerElcOut",313,"MESSAGE","Int_V2","SIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,33.14,5.46,31.74,0.49,0.11,0,0,0,0,20.98,0.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,241.32,169.1,2.2000000000000002,0.27,0.09,3.54,0,0,0,57.47,1.17,2.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,519.47,437.32,2.1800000000000002,0.99,0.27,11.24,0,0,0,63.7,1.0900000000000001,4.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,642.66999999999996,558.57000000000005,2.33,3.65,0.54,21.01,0,0,0,63.69,0.5,6.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,656.75,563.91999999999996,2.68,5.42,0.81,31.18,0,0,0,75.55,0.04,6.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,661.79,567.27,2.73,6.32,0.94,36.340000000000003,0,0,0,79.69,0,6.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,675.45,570,0,26.41,1.74,42.53,0,0,13.23,66.64,0,0,98.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,16,5,6,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,16,5,6,50,0,0,0,0,40,0,0,0,0,0,0,0,0,117.46,143.75,0,0,0,11.6,0,0,56.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,16,0,6,50,100,0,15,0,40,90,95,0,0,0,0,0,0,117.46,145.94,0,0,0,39.6,0,0,133.55000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,0,0,0,0,117.46,145.94,0,0,0,56.4,0,0,252.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,0,0,0,0,117.46,145.94,0,0,0,56.4,0,0,252.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,117.46,145.94,0,0,0,56.4,0,0,259.29000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,117.46,145.94,0,0,0,56.4,0,0,264.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,6,50,100,0,3,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,0,0,0,0,0,0.88,0,0,270.36,439.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.708333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,33.57,8,38.36,0.57999999999999996,0.31,0,0,0,0,22.04,7.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,150.05000000000001,96.92,76.34,0.55000000000000004,1.77,4.16,0,0,0,48.78,26.44,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,177.52,108.49,76.34,1.4,1.77,4.99,0,0,0,64.790000000000006,26.39,10.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,440.93,363.89,76.34,1.95,4.4800000000000004,23.81,0,0,0,97.85,27.12,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,672.91,602.5,76.34,14.12,11.81,47.88,0,0,0,102.63,12.39,30.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,718.87,642.96,76.34,22.65,17.149999999999999,63.2,0,0,0,136.01,1.08,30.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,732.31,646.85,76.34,27.74,19.2,77.400000000000006,0,0,0,148.51,0,30.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,844.56,651.65,0,58.27,0.96,77.44,0,0,0,178.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.75,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.8000000000000007,0,0,1.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.5999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.54,39.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,7.5,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,3.49,0,36.68,0,0.97,0,0,0,0,4.9800000000000004,11.3,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,87.41,85.17,0,0,0.98,6.45,0,0,0,11.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,89.72,96.14,0,8.98,4.5,8,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3.05,1.26,0,1.18,2.2599999999999998,5.68,0,0,0,14.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,2.8,1.37,0,0,1.29,8.0299999999999994,0,0,0,4.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5.44,1.37,0,1.75,2.33,4.8600000000000003,0,0,0,4.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,2.4900000000000002,0,0,2.02,4.34,5.26,0,0,5.33,0,0,0,43.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwFinaleElc",478,"MESSAGE","Int_V2","SIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,37.200000000000003,0,0.6,21.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,96.8,0,2.4,49.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,171.3,0,3.9,60.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,559.70000000000005,0,22.8,67.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,563.20000000000005,0,30,74.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,566.6,0,37.4,81.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,570,0,43.6,85.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2612.9,0,-4408.0600000000004,-3798.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-3980.84,0,-6238.63,-5531.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2301.29,0,-1626.5,-3184.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1178.94,0,-1603.71,-1780.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1182.08,0,-1787.61,-1758.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1222.06,0,-1522.92,-1825.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1184.71,0,-1607.89,-1757.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1222.07,0,-1566.38,-2210.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1771.45,0,-2419.42,-1881.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1809.99,0,-1739.55,-2420.4499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1132.25,0,-1694.93,-1671.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1139.48,0,-1709.39,-1679.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1465.31,0,-1757.19,-2030.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1170.8900000000001,0,-1730.2,-1713.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-974.58,0,-1720.34,-1513.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1049.05,0,-1744.9,-1594.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1148.99,0,-1775.03,-1702.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1157.67,0,-1789.9,-1711.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1035.6300000000001,0,-1718.47,-1579.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1022.06,0,-1926.7,-1584.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1104.17,0,-2131.8000000000002,-1681.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1036.6300000000001,0,-2095.62,-1557.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.916666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwPrimaire",544,"MESSAGE","Int_V2","TBwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawTBw","index":25,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"TBw",{"$f":"C1&\"Primaire\"","v":"TBwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3876}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"TBwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","H","G","S","W","G","S","S","G","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"TBwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Urb","Rur",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"TBwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"TBwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"TBwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"TBwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"TBwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs excl.imp/exp","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv","Total Cost Incl.Imp/Exp"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":13.183393109069158},{"$f":"BA189","v":0},{"$f":"N44","v":10.708789999999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":23.892183109069158},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":11.12},{"$f":"H16/I16*1000","v":2148.5776177220469},{"$f":"J16/8.76","v":245.27141754817887},{"$f":"P102","v":1.0182186},{"$f":"Y218","v":0.46269817728257095},null,null,{"$f":"SUM(L16:O16)","v":1.4809167772825709},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":185.5},{"$f":"P16/(Q16+eps)*1000","v":7.9833788528449432},{"$f":"R16/8.76","v":0.91134461790467391},{"$f":"L16+D16","v":14.201611709069159},{"$f":"M16+E16","v":0.46269817728257095},10.708789999999999,0,25.373099886351728,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":279.21802118371215},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:Z16)","v":25.373099886351728},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":185.5},{"$f":"AL16/AD16*1000","v":1642.000652668808},{"$f":"AE16/8.76","v":187.44299688000092},{"$f":"BA131","v":0},{"$f":"Y160","v":3.1273879999999994},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.1273879999999994},{"$f":"AC16+AA16-AB16","v":304.59112107006388}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":14.039464109069158},{"$f":"BA190","v":5.07293926597176},{"$f":"N45","v":69.305279999999996},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":88.417683375040923},49.46,{"$f":"H17/I17*1000","v":1787.6603998188621},{"$f":"J17/8.76","v":204.07082189713037},{"$f":"P103","v":2.6910062999999997},{"$f":"Y219","v":6.106902139280872},null,null,{"$f":"SUM(L17:O17)","v":8.7979084392808709},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":215.29999999999998},40.863485549801375,{"$f":"R17/8.76","v":4.6647814554567777},{"$f":"L17+D17","v":16.730470409069156},11.179841405252631,69.305279999999996,0,97.215591814321797,{"$f":"Z219","v":0.72204299999999999},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":696.68122756299749},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":405.89865719671633},{"$f":"SUM(X17:Z17)","v":97.937634814321797},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":215.3},{"$f":"AL17/AD17*1000","v":1805.4816775689869},{"$f":"AE17/8.76","v":206.10521433435923},{"$f":"BA132","v":50.652000000000001},{"$f":"Y161","v":39.826419999999999},7.9163877719646996,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},98.394807771964693,{"$f":"AC17+AA17-AB17","v":388.72020518060293}]
[null,3,2012,15.082448109069158,12.889343387199352,156.52029999999996,0,184.49209149626847,96.75,1906.8950025454105,217.68207791614276,6.4002312000000003,13.302268263438375,null,null,19.702499463438375,253,77.875491947271229,8.8898963410126974,21.482679309069159,26.191611650637725,156.52029999999996,0,204.19459095970686,1.6916655,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":734.5675858281337},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":441.12134368417583},205.88625645970686,253,1973.6462395401766,225.30208213928958,73.2,48.633651,10.630817974029029,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},132.46446897402905,499.3324986036647]
[null,4,2013,16.976844521529863,20.879086424208456,205.75797999999998,0,243.6139109457383,154,1581.9085126346645,180.58316354276991,3.8508057720000002,13.302268263438375,null,null,17.153074035438376,278.60000000000002,61.568822809844526,7.0284044303475488,20.827650293529864,34.181354687646831,205.75797999999998,0,260.76698498117668,4.7320644000000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":979.55955711671277},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":711.72507352312368},269.62510650124523,278.60000000000002,1929.144257339678,220.22194718489476,77.45903899999999,0,33.334547490737982,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":45},155.79358649073797,537.45959009483431]
[null,5,2014,21.032325644476337,34.699026170929514,262.51713000000001,0,318.24848181540585,210.44,1512.300331759199,172.63702417342455,5.9462333279999999,23.072783796583195,null,null,29.019017124583193,306.71000000000004,94.613860401151086,10.800668995565193,26.978558972476335,57.771809967512709,262.51713000000001,0,347.26749893998903,10.164170184,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":457.95411449672696},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":262.1950767907577},361.55772624405756,306.70000000000005,1817.1397585589395,207.43604549759584,143.03941344000012,94.58590812000007,59.556918084485709,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},297.18223964448589,557.31676395002683]
[null,6,2015,28.997261624232145,137.88300714915457,375.10636999999997,0,541.98663877338663,454.28,1193.067356637727,136.19490372576792,3.4318567080000002,23.072783796583195,null,null,26.504640504583197,336.8,78.695488431699047,8.9835032456277446,32.429118332232143,160.95579094573776,375.10636999999997,0,568.49127927796985,22.292547425999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":378.07826590325334},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":463.19232674007014},594.9098838240385,336.79999999999995,1513.6455551877127,172.79058849174803,1035.5642491275,0,132.9739881036777,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},1168.5382372311778,509.79582298722164]
[null,7,2016,33.629601613421336,152.28637573338003,379.87176999999997,0,565.78774734680132,480.7,1177.0080036338702,134.3616442504418,3.2673920399999998,23.462962636423157,null,null,26.730354676423158,368.81,72.477304508279019,8.273664898205368,36.896993653421333,175.74933836980318,379.87176999999997,0,592.51810202322451,33.839212488000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":837.40454158522198},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":898.95921308356435},630.48337163129315,368.8,1542.6483192325134,176.10140630508144,149.35725604800012,4.0460008050000038,126.59616962395427,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},279.9994264769544,568.92870013295089]
[null,8,2017,38.605423683691605,197.8055090122875,384.63502999999997,0,621.04596269597914,535.8599999999999,1158.9705570409794,132.30257500467803,3.1239521639999999,24.6309431021931,null,null,27.754895266193099,402.90000000000003,68.887801602145004,7.8639042924823066,41.729375847691607,222.4364521144806,384.63502999999997,0,648.80085796217224,45.816481044,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":762.89870021088814},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":845.39114542255686},698.74339612624078,402.9,1529.538225154063,174.60482022306655,488.39268675750014,12.03388032000001,131.3172516571114,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},631.74381873461152,616.25095091457194]
[null,9,2018,42.65601823504295,213.37471603903691,331.84755999999999,0,587.87829427407985,499.35,1177.2870617284066,134.39350019730668,2.9653832160000002,24.846267602007977,null,null,27.811650818007976,439.00999999999993,63.350836694777968,7.2318306729198598,45.621401451042949,238.22098364104488,331.84755999999999,0,615.68994509208778,58.61287880399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":571.34146021653623},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":569.15107328149179},678.42888101615642,439,1550.3855761986356,176.98465481719586,161.44654125600013,1.7523451000000008,140.29808024239617,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},303.49696659839628,680.61926795120098]
[null,10,2019,45.791940467475385,229.47396040117292,217.20134999999999,0,492.46725086864831,395.77,1244.3268839695993,142.0464479417351,2.8316793240000004,25.912612911086324,null,null,28.744292235086323,477.3,60.222694813501143,6.8747368508562952,48.623619791475384,255.38657331225923,217.20134999999999,0,521.21154310373458,71.299573769999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":156.34712197530177},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},596.63717399380323,477.3,1577.5912339599938,180.09032351141482,166.94281954350015,10.55861532000001,139.09531273828361,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},316.59674760178376,752.98429596910501]
[null,11,2020,60.111718294502417,281.21026581894967,169.58871999999997,0,510.91070411345203,426.55,1197.7744792250662,136.73224648687972,2.6454165839999999,26.947677811831667,null,null,29.593094395831667,517.9,57.140556855107668,6.5228946181629759,62.75713487850242,308.15794363078135,169.58871999999997,0,540.50379850928368,84.266722763999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":576.38546275854674},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":399.62057105302324},628.89657839335223,517.90000000000009,1555.631338287074,177.58348610583036,522.95986220500049,15.331626750000016,142.17017509115931,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},680.46166404615985,805.66147009887572]
[null,12,2021,66.999445705313235,301.78160148772588,169.57260000000002,0,538.35364719303914,457.23999999999995,1177.3984060734826,134.40621073898205,2.8032846120000006,29.609793063121138,null,null,32.413077675121137,557.29000000000008,58.161958180730885,6.6394929430058092,69.802730317313234,331.391394550847,169.57260000000002,0,570.76672486816028,95.992819343999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":439.98120213014693},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":256.06149912518504},670.88560133222893,557.29999999999995,1533.833311209745,175.09512685042753,212.35716730800016,57.815546910000023,128.56343400433087,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},398.73614822233105,854.80530433719082]
[null,13,2022,74.475781180988903,323.91288304225645,168.22244000000001,0,566.61110422324532,489.71999999999997,1157.0103410586566,132.07880605692426,2.979005688,32.386908024252371,null,null,35.365913712252372,599.09999999999991,59.031737125124451,6.7387827768406909,77.454786868988904,356.29979106650882,168.22244000000001,0,601.97701793549766,108.289071474,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":361.81806477642903},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":167.69247642550056},714.39214652956628,599.1,1516.4709311976208,173.11311999972841,228.49218552600018,73.668670735000006,134.81454706011536,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},436.97540332111555,908.51773488049469]
[null,14,2023,82.528075462069992,347.55121392273907,165.28255000000001,0,595.36183938480906,523.72,1136.7941636462403,129.7710232472877,3.1675764960000001,35.44280196161391,null,null,38.610378457613912,643.19999999999993,60.028573471725167,6.8525768803339231,85.695651958069988,382.99401588435296,165.28255000000001,0,633.97221784242299,121.09647617399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":216.93473816457583},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":13.678532213607962},759.19475113649162,643.20000000000005,1496.3478810439358,170.81596815570043,244.08685255900025,27.748437970000015,140.41875893497092,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},412.25404946397117,962.45095708745953]
[null,15,2024,90.587419235042972,400.50433101721961,121.83372,0,612.92547025226258,559.81000000000006,1094.8812458731759,124.98644359282829,3.2929407360000003,37.152667407508289,null,null,40.445608143508288,689.7,58.642320056433029,6.694328773565414,93.880359971042978,437.65699842472793,121.83372,0,653.37107839577084,137.44959818399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":217.4034843296736},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},794.94673369983946,689.7,1467.812408336252,167.55849410231187,562.94593730700024,31.767889120000021,179.2935533111058,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},774.00737973810612,1012.350218029513]
[null,16,2025,98.463100759548382,427.11885826320417,113.29674000000001,0,638.87869902275258,597.81999999999994,1068.6807049325091,121.99551426170196,3.3754821120000003,39.551649250562321,null,null,42.927131362562321,738.90000000000009,58.095995888457644,6.6319630009654844,101.83858287154838,466.67050751376649,113.29674000000001,0,681.80583038531495,153.86189443199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":462.8679918868221},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":226.24570126522588},839.79378193738353,738.9,1456.7818007294356,166.29929232071183,274.86116427000024,24.318394375000022,179.94233214300161,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},479.12189078800191,1076.41607255898]
[null,17,2026,108.03910092171054,454.62792397705385,97.096040000000002,0,659.76306489876436,630.70000000000005,1046.0806483252961,119.41559912389225,5.1381583644054061,48.226569250613061,null,null,53.364727615018467,790.71,67.4896328797455,7.7042959908385278,113.17725928611594,502.85449322766692,97.096040000000002,0,713.12779251378288,170.92495706399995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":4.4744797213187768},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":819.46502437991808},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":562.58084094921639},888.52722929910158,790.7,1448.604290792719,165.3657866201734,284.30348944800028,83.267120560000023,187.07725214735493,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":3.8},558.44786215535521,1145.411412729803]
[null,{"$f":"B61","v":18},2027,111.07089644603487,466.01818985322552,100.36284999999998,0,677.45193629926041,652.93000000000006,1037.5567615200102,118.44255268493268,9.9226805837027037,67.726962133684523,null,null,77.649642717387223,845.11,91.881107449288749,10.488710896037528,120.99357702973757,533.74515198691006,100.36284999999998,0,755.10157901664763,188.62645769399995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":4.4744797213187768},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":820.34665716237532},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":554.85696911557864},948.20251643196627,845.09999999999991,1436.1521766403539,163.94431240186688,119.24579432850007,184.89631435000004,194.07700529297759,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},498.21911397147767,1213.692204478763]
[null,19,2028,111.47263004603487,466.01818985322552,124.15367999999998,0,701.64449989926038,675.86,1038.1506523529436,118.51034844211685,14.992443837459458,88.160056722163546,null,null,103.15250055962301,902.10000000000014,114.34707965688895,13.053319595535269,126.46507388349433,554.17824657538904,124.15367999999998,0,804.79700045888342,206.94674194799995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":4.4744797213187768},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":798.75432461030368},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":525.31700815337717},1016.2182221282021,902.1,1429.6148304901103,163.19804001028658,0,194.55128500500001,200.86127037764098,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},395.41255538264102,1289.6555385851286]
[null,20,2029,111.89048204603486,466.01818985322552,149.60903999999999,0,727.51771189926035,699.71,1039.7417671596236,118.69198255246845,20.35743271362162,109.48672822697935,null,null,129.84416094060097,962,134.97314026949192,15.407892724827846,132.24791475965648,575.5049180802049,149.60903999999999,0,857.36187283986135,225.95294208599995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":4.4744797213187768},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":791.22521946586096},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":508.60945436212995},1087.7892946471802,961.99999999999989,1424.5374841485564,162.61843426353383,0,203.11170082500001,208.38156503695342,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},411.49326586195343,1370.4050597509111]
[null,21,2030,111.70354364603487,466.01818985322552,142.90284999999997,0,720.62458349926032,689.04,1045.8385340462969,119.38796050756814,26.168237342216216,166.77304391766353,null,null,192.94128125987976,1013.0999999999999,190.44643298586053,21.74046038651376,137.87178098825109,632.79123377088899,142.90284999999997,0,913.56586475914014,229.84495226999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":10.062994865056059},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":1309.2094523993126},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":1014.1057818319837},1153.4738118941962,1013.1,1429.846493398011,163.22448554771816,0,536.09852251999996,42.671505476792497,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":60.95},639.72002799679251,1448.5774824615251]
[null,22,2031,109.58171276447183,466.59934804215698,72.401419999999987,0,648.58248080662884,648.81000000000006,999.64932847309501,114.11522014533048,24.484004342216217,186.61253910637262,null,null,211.09654344858885,1076.9000000000001,196.02241939514221,22.376988515427193,134.06571710668806,653.21188714852963,72.401419999999987,0,859.67902425521766,234.70096760399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":12.098974828414324},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":1836.4314840395564},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":1547.2504950094235},1106.478966687632,1076.8999999999999,1295.9977302607163,147.94494637679409,5.4424999999999999,247.69750873999996,53.240735538673832,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":22.204999999999998},328.58574427867376,1395.6599557177651]
[null,23,2040,135.53011726600116,379.92836224811003,247.09620999999999,0,762.55468951411126,966.69999999999993,788.82247803259679,90.048228085912882,23.776774440702702,220.19071781986392,null,null,243.96749226056662,1866.69,130.69523716271027,14.919547621313958,159.30689170670385,600.11908006797398,247.09620999999999,0,1006.5221817746778,245.98419406199997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":12.110436098192292},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":958.40859015822787},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":663.21824996091857},1264.6168119348702,1866.6999999999998,835.59605299843554,95.387677282926433,2328.7251111783025,4182.1033541500001,1175.2246910834781,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0.125},7686.1781564117809,1559.8071521321795]
[null,24,2050,172.4056921500499,265.5231721847054,893.19141999999999,0,1331.1202843347553,1796.62,740.90251936122024,84.577913169089072,8.1793719000000014,168.71167089025823,null,null,176.89104279025824,3439.4000000000005,51.430785250259902,5.8710942066506737,180.58506405004991,434.23484307496363,893.19141999999999,0,1508.0113271250136,276.65339556599997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":12.713298888513417},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":1160.5649159755176},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":795.34517388596169},1797.3780215795271,3439.4,628.77181010323966,71.777603893063883,3979.5010878583371,6914.5113763500003,3362.5323112638298,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":6.5749999999999993},14263.119775472169,2162.5977636690827]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"TBwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0.90349999999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":9.8052899999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":10.708789999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":38.06661686879999},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":44.892249999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":24.413029999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":69.305279999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":327.01644080159997},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":96.433469999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":60.086829999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},156.52029999999996,707.78308292639997,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":158.28889999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":47.469080000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},205.75797999999998,982.64003963519997,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":202.08682999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":57.571289999999991},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},262.51713000000001,1228.9807180463999,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":5.9224700000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":324.77954999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":44.404350000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},375.10636999999997,1802.5584031919998,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":9.1899099999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":328.54510999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":42.136749999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},379.87176999999997,1793.2616345423999,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":12.66133},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":332.31066999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":39.663029999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},384.63502999999997,1783.6845613103999,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":16.337199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":278.26722000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":37.243139999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},331.84755999999999,1487.9819210976002,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":20.21752},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":162.26949999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":34.714330000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},217.20134999999999,894.86618088479997,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":24.301819999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":113.82159999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":31.465299999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},169.58871999999997,640.50968932319995,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":28.794550000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":107.05205000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":33.725999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},169.57260000000002,604.51874152799996,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":33.695709999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":98.393230000000017},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":36.133499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},168.22244000000001,561.25019831520001,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":39.005769999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":87.576779999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":38.700000000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},165.28255000000001,509.84241839999999,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":44.723790000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":38.49933},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":38.610600000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},121.83372,278.84287805759999,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":50.850240000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":23.312900000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":39.133600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},113.29674000000001,208.34160649439997,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":57.385120000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":8.0199999999999994E-3},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":39.7029},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},97.096040000000002,104.23862850719998,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0.84656000000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":40.292999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},100.36284999999998,108.25856795039999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":24.007690000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":40.922699999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},124.15367999999998,207.93424225439998,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":48.792550000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":41.593200000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},149.60903999999999,311.72125141919997,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":38.402999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":45.276559999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},142.90284999999997,273.41383844159998,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":1.2112499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":11.96688},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},72.401419999999987,35.037090316799997,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":149.83799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":38.034920000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},247.09620999999999,719.35811673119997,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":791.71124999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":42.256880000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},893.19141999999999,3403.1529147167998,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"TBwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":13.183393109069158}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.85607100000000003},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":14.039464109069158}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":1.499055},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.082448109069158]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":1.499055},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.2566220000000001},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.976844521529863]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":1.499055},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.2566220000000001},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.032325644476337]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.3950203891891899},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.997261624232145]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":13.027360378378381},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.629601613421336]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":17.949002448648653},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.605423683691605]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.5852008000000009},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":23.159946600000001},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},42.65601823504295]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.2208768000000001},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":28.660192832432436},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},45.791940467475385]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.2345008000000002},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":34.44974114594595},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":9.5166055135135164},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},60.111718294502417]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.0675352000000005},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":40.819646967567579},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":10.201392702702705},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},66.999445705313235]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.8700847999999999},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":47.768156951351358},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":10.926668594594597},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},74.475781180988903]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.6382952},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":55.293517751351359},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":11.685391675675676},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},82.528075462069992]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.70903439999999995},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.664E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":63.400989405405419},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":12.489884594594598},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},90.587419235042972]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.42275759999999996},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.664E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":72.085311875675686},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":13.338386972972977},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},98.463100759548382]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.664E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":81.349991854054068},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.07246475675676},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},108.03910092171054]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.4716799999999999E-2},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.47559140540541},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},111.07089644603487]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.4164504},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.47559140540541},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},111.47263004603487]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.83430239999999989},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.47559140540541},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},111.89048204603486]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.64736400000000005},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.47559140540541},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},111.70354364603487]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.2787228797571042},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":4.4400000000000009E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.0323199999999996E-2},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":14.47559140540541},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},109.58171276447183]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.86559999999999993},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":7.6793020455749872E-2},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":4.2741958901960793},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":16.850042480067568},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":21.568155891891898},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},135.53011726600116]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.79011999999999993},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.13787837763646002},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":22.646745254901962},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":16.850042480067568},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":40.085576054054066},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},172.4056921500499]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"TBwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.49456331999999997},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":1.0182186}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.44005202},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.029855384},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":2.6910062999999997}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.4619432399999996},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.41892422399999996},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5193637360000003},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.4002312000000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1539810800000001},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31128397200000002},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.3855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.8508057720000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.8122227999999998},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.31790880000000005},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.6880971040000001},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.9462333279999999]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48971465999999997},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35877599999999998},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5106361480000001},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.4318567080000002]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.38728800000000008},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2673920399999998]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48486599999999996},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.43100640000000007},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1411682559999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1239521639999999]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48486599999999996},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.45571680000000003},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.952070516},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9653832160000002]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48971465999999997},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.49753440000000004},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7658819720000001},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8316793240000004]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45577403999999994},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.54885600000000012},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5564198599999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6454165839999999]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.6003468000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.6301152000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.6553325240000001},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8032846120000006]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.71565120000000004},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.76006358},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.979005688]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.35880084000000001},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.8130672000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.870613028},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1675764960000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.9190368000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2929407360000003]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.37334681999999997},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0326096},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.3754821120000003]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.32486022000000003},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1590128000000002},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":1.6643952804054056},5.1381583644054061]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.27637361999999999},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2930192000000003},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":6.3430333277027033},9.9226805837027037]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.22788701999999997},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4393808000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":11.294557209459459},14.992443837459458]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5980976000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8095199120000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":16.523133121621619},20.35743271362162]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17940042},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7482607999999999},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.9433429280000001},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":22.026677966216216},26.168237342216216]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8580320000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31128397200000002},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":22.026677966216216},24.484004342216217]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.49747251599999998},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.4333200000000001},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4022324720000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":18.443749452702704},23.776774440702702]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.9134875440000001},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.0702048000000008},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.195679556},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.1793719000000014]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"TBwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":73.2},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},73.2,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":149.35725604800012},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},149.35725604800012,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":166.94281954350015},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},166.94281954350015,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":202.53595962600016},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":25.956225900000021},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},228.49218552600018,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":217.27862055900022},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":26.808232000000025},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},244.08685255900025,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":259.53552424800023},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":24.767965200000024},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},284.30348944800028,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.4424999999999999},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},5.4424999999999999,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":10.630817974029029},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4.8432999999999997E-2},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":48.585217999999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},48.633651,10.630817974029029,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":31.970969505994653},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":12.748577760159712},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":88.254440837523319},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,132.9739881036777,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":21.657047151663505},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":17.454710618227899},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":6.4350700265947234},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.89946999999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.85287510000000077},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":94.751252445910055},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},1.7523451000000008,140.29808024239617,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":21.277483130131145},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.454657385888407},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.0540461434410879},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.83028000000000002},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":17.991477735000014},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":91.028360400654719},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":54.846912999999994},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},73.668670735000006,134.81454706011536,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":22.167998719110905},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":17.614382983055211},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":6.8584298967654291},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.89255100000000009},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":20.372783970000015},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":93.777947336039375},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":6.4831029999999989},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},27.748437970000015,140.41875893497092,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":31.164395960238394},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":22.992820535133141},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.2292451697213806},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.3768809999999998},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":26.89945335000003},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":130.69054362788467},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":156.61998},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},184.89631435000004,194.07700529297759,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.9708496627551213},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":23.413010968889228},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":10.287644845148144},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.7505069999999998},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":29.247122520000026},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.9360929999999996},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":175.6524},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":321.51239999999996},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},536.09852251999996,42.671505476792497,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":59.182790126622066},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":68.835596857922354},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":20.532953703279215},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.4244960000000004},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":51.397750635000051},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":187.70189043855936},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.1058129999999995},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":627.52307799999994},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},6914.5113763500003,3362.5323112638298,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":5.07293926597176}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},12.889343387199352]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":4.2523913397008277},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.6961340907729755},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":71.867863844790307},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},213.37471603903691]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":4.2523913397008277},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.6961340907729755},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":87.967108206926326},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},229.47396040117292]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":4.2523913397008277},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.6961340907729755},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":163.12372171615533},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":42.920640012337131},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},347.55121392273907]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":4.2523913397008277},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":27.804701227765364},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.6961340907729755},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":234.19746372328444},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":51.118906831757442},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},454.62792397705385]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":3.7373516973082745},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":4.2523913397008277},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":30.881245289757448},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.6961340907729755},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":241.16544419717383},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":52.464648172047667},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},466.01818985322552]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.93060057262976037},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":30.881245289757448},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":8.106683770504528},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":20.023658061997008},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":150.66500688403468},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":9.6521002027145961},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":14.748659224939138},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},265.5231721847054]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.46269817728257095},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.46269817728257095},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.6916655},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.39718339111866718},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":12.26150169798813},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},13.302268263438375,1.6916655]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.3790079200000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.7936909999999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.39718339111866718},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":7.9064151330749963},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":12.119848506},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.125602098057957},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},23.072783796583195,22.292547425999999]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":13.05954816},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":10.890432000000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.98079763200000014},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.68995259178861257},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.453475046908178},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":46.368795977999994},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.125602098057957},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},25.912612911086324,71.299573769999995]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.902923680000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":15.734712},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.0619918720000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.97146143858663692},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":15.299113522780926},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":71.589443921999987},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":15.472749888553231},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},32.386908024252371,108.289071474]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":25.685686560000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":20.903987999999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0815082560000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.401402222787256},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":21.616257203095365},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":103.19071161599997},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":15.890406650348119},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},39.551649250562321,153.86189443199999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":37.262254320000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":29.572336500000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.64358317433157686},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":7.6146965760000018},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1681299546116937},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":32.474550630754081},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":151.50365468999996},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":15.890406650348119},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":58.310057816933885},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},109.48672822697935,225.95294208599995]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":38.882714160000006},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":32.208330000000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.7306434880000037},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1312778873944977},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":35.7067902683048},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":154.87927995599995},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":11.570525437665708},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":77.066480539113087},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":60.137464973894538},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},186.61253910637262,234.70096760399997]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2.78,0,0,14.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,469.7,0,0,64.760000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,269.39,0,941.39,0,0,50.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,517.05999999999995,0,311.83999999999997,0,0,37.909999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,716.93,0,260.99,0,0,42.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,1081.92,0,59.02,0,0,44.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1260.07,0,58.13,0,0,44.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1260.07,0,2.85,0,0,12.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwSecElcOut",280,"MESSAGE","Int_V2","TBwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.75,0,0,10.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,10.37,0,5,6,0,0,0,385.02,0,0,0,0,0,0.01,0,0,0,0,74.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,10.37,0,5,6,0,0,0,385.02,27.09,0,0,0,0,0.01,0,0,0,0,102.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,10.37,0,5,6,0,0,0,127.54,27.09,0,0,0,0,0.01,0,0,0,0,196.48,0,0,54.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,10.37,0,5,6,0,0,0,40.47,27.09,38.32,0,0,0,0.01,0,0,0,0,361.6,0,0,70.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,10.37,0,5,6,0,0,0,0.84,27.09,42.56,0,0,0,0.01,0,0,0,0,478.83,0,0,82.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,10.37,0,5,6,0,0,0,36.950000000000003,27.09,42.56,0,0,0,0.01,0,0,0,0,478.83,0,0,82.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwTerElcOut",313,"MESSAGE","Int_V2","TBwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,279.95999999999998,33.96,7.14,4.0599999999999996,1.44,0,0,0,0,197.74,8.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,395.43,88.81,0.99,1.31,0.25,8.15,0,0,0,261.3,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,501.61,142.49,1.01,1.76,0.27,10.47,0,0,0,315.23,6.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,620.67999999999995,196.69,0.81,2.16,0.38,15.06,0,0,0,377.95,6.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,827.54,300.13,0.56999999999999995,3.9,0.69,27.21,0,0,0,475.94,6.22,30.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,873.31,376.03,0.37,5.28,0.93,36.79,0,0,0,451.42,6.68,105.74,29.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,2277.09,1454.3,0,14.52,3.14,127.74,0,0,0,740.27,4.1100000000000003,0,1095.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,139.72999999999999,4,5,65,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,139.72999999999999,0,0,65,80,20,20,67.06,0,0,450,0,0,0,0,0,9.98,0,0,0,0,95.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,139.72999999999999,0,0,65,80,20,20,67.06,0,0,450,147,0,0,0,0,9.98,0,0,0,0,326.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,139.72999999999999,0,0,65,80,20,20,67.06,0,0,450,147,0,0,0,0,9.98,0,0,0,0,544.5,0,0,248.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,139.72999999999999,0,0,65,80,20,20,67.06,0,0,450,147,0,0,0,0,9.98,0,0,0,0,630.29999999999995,0,0,265.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,99.73,0,0,65,80,20,20,67.06,0,0,450,147,144.06,0,0,0,9.98,0,0,0,0,927.3,0,0,319.95999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,99.73,0,0,65,80,20,20,67.06,0,0,450,147,160,0,0,0,9.98,0,0,0,0,957,0,0,329.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,65,0,0,15.56,0,0,0,0,147,160,0,0,0,1128.8,1585.41,0,0,0,957,551.85,0,911.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",5.083333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,306.24,33.78,34.049999999999997,6.96,10.29,0,0,0,0,274.92,79.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,364.39,70.48,34.049999999999997,6.6,7.93,18.47,0,0,0,279.04000000000002,156.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,446.71,85.23,34.049999999999997,6.48,7.12,18.47,0,0,0,310.57,152.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,601.88,140.44999999999999,34.049999999999997,8.02,6.2,22.36,0,0,0,411.56,141.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,763.01,205.87,29.07,9.67,8.2899999999999991,32.4,0,0,0,512.69000000000005,71.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,1003.94,291.20999999999998,19.11,15.85,13.7,53.1,0,0,0,673.52,155.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1244.1500000000001,372.03,11.64,22.09,17.739999999999998,74.010000000000005,0,0,0,820.26,155.22,270.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2014.04,847.72,0,27.38,1.27,205.75,0,0,0,1129.73,0,310.39,2138.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",5.125,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","10,",2013,0.69652777777777775,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,147.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,20,67.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,52.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,72.599999999999994,0,0,15.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,99,0,0,19.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,3.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0.47,0,0,0,0,0,0,0,0,0,66.81,29.88,0,0,0,11.43,58.09,0,30.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,4.5199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,64.05,11.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,56.14,18.829999999999998,0,0.37,0.21,2.76,0,0,0,38.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,61.75,25.41,0,0,0.54,3.58,0,0,0,40.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,60.74,20.96,0,1.62,1.29,5.0199999999999996,0,0,0,38.54,9.3699999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,63.85,22.44,0,1.74,1.4,5.44,0,0,0,53.33,12.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,85.39,27.36,0,2.1800000000000002,1.99,6.9,0,0,0,53.71,0,112.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,162.16,81.91,0,4.8499999999999996,7.84,16.63,0,0,0,77.14,10.27,0,314.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwFinaleElc",478,"MESSAGE","Int_V2","TBwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,41.1,0,206.4,5.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,75.400000000000006,0,252.5,8.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,89.8,0,269.3,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,180.8,0,361,15.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,234.6,0,432.5,22.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,300.7,0,512.6,31.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,376.4,0,593.70000000000005,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2183.59,0,-2973.22,-3678.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1575.74,0,-1976.27,-2742.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2309.81,0,-3722.69,-2754.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1242,0,-1811.93,-703.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1144.22,0,-1681.72,-1588.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1190.58,0,-1719.4,-1744.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1151.48,0,-1659.44,-1748.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1154.3900000000001,0,-1647.78,-1767.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1143.98,0,-1655.67,-1692.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1172.1099999999999,0,-1720.68,-1706.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1200.6500000000001,0,-1753.7,-1718.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1207.8599999999999,0,-1763.92,-1728.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1250.18,0,-1814.92,-1745.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1233.8599999999999,0,-1801.97,-1755.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1142.9100000000001,0,-1702.74,-1752.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1222.02,0,-1789.19,-1776.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1311.39,0,-1885.37,-1802.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1330.16,0,-1916.74,-1819.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1308.81,0,-1870.54,-1763.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1201.48,0,-1779.87,-1822.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1319.74,0,-1878.74,-1857.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1268.9000000000001,0,-1796.72,-1929.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]